135.4
Revenue฿M
137.9
147.3
157.2
167.3
184.0
194.4
208.9
230.0
243.3
258.5
139.0
7.03%
7.28%
28
2.61
Revenue growth%
34.47
33.77
32.08
34.23
33.55
32.70
31.35
33.46
31.62
32.67
28.93
32.67
33.08
38
15.15
Gross margin%
27.48
25.56
26.28
24.75
22.45
23.03
23.49
25.61
26.23
23.72
23.47
23.72
25.16
28
21.03
Operating margin%
20.27
17.48
14.56
16.41
18.72
17.52
19.80
21.28
21.36
20.56
13.71
20.56
19.26
22
23.76
Net margin%
11.82
10.46
12.67
13.54
13.77
10.99
8.48
9.21
8.78
10.61
17.59
9.21
10.80
27
21.83
P/E ratio (avg)x
25.66
26.82
23.51
24.10
25.95
25.01
21.66
18.86
19.43
18.47
34.11
19.43
23.81
89
17.33
EV/EBITx
19.93
23.15
24.35
28.57
32.24
30.50
29.22
31.86
30.43
32.99
33.13
30.50
29.83
56
19.45
FCF yield (avg)%
0.40
2.65
5.25
5.71
4.69
7.03
6.49
9.23
10.62
8.14
11.61
8.14
6.10
64
7.44
FCF margin%
31.79
33.34
30.70
33.32
32.55
32.70
30.49
28.33
30.90
31.71
29.38
30.90
31.75
94
0.320
FCF / Net incomex
1.957
1.826
1.562
1.362
1.389
1.328
1.204
1.081
1.017
0.924
0.659
1.081
1.345
86
26.45
ROIC%
26.17
24.02
23.24
24.52
21.61
20.17
18.48
20.17
18.98
16.11
24.34
18.98
20.89
48
9.11
Return on equity%
13.82
15.50
13.85
15.64
16.48
18.05
18.96
18.61
17.27
19.46
20.98
18.61
16.88
80
4.41
Return on assets%
8.63
6.55
6.63
6.23
6.16
3.34
0.49
0.40
0.40
0.40
7.10
0.40
4.75
59
0.28
EPS฿
0.37
0.44
0.51
0.59
0.68
0.68
0.76
0.77
0.84
0.86
0.29
4.81%
10.79%
—
2.03
EPS growth%
27.72
29.62
28.34
28.64
29.90
32.57
33.00
30.64
28.73
28.73
5.28
30.64
29.17
67
0.24
Bookvalue per sh฿
0.28
0.27
0.31
0.33
0.35
0.34
0.38
0.39
0.43
0.48
0.21
6.16%
5.54%
—
0.28
FCF per share฿
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.10
0.09
0.09
0.18
0.83%
(0.48%)
—
0.15
Dividend per sh฿
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.06
0.43%
0.42%
—
22.07
Div yield (avg)%
20.25
22.60
24.04
22.96
21.00
18.44
17.96
19.16
21.23
21.27
14.13
19.16
21.12
88
23.88
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.56
3.60
5.91
25.58
1.56
0.40
84
589.9
Shares (diluted)M
632.8
642.8
702.0
727.3
732.0
793.4
825.0
854.3
816.2
909.8
610.5
4.45%
3.04%
47
13.74
Buyback yield%
26.52
27.62
28.79
26.43
23.57
24.13
25.37
25.23
26.92
29.87
11.42
25.37
26.48
91
0.143
D/E ratiox
0.987
0.979
1.033
1.029
0.990
1.016
1.125
1.199
1.203
1.253
0.677
1.199
1.031
49
46.30
Enterprise value฿M
63.15
63.75
54.57
58.17
51.04
51.50
51.59
44.62
40.52
36.39
88.22
(6.54%)
(6.53%)
37
35.01
LT debt฿M
41.17
42.87
42.29
42.71
40.88
41.69
40.96
42.25
38.72
40.12
96.82
(0.38%)
0.60%
64
Revenue
฿258.5M
7.28%
1.00×
Cost of revenue
฿178.5M
7.29%
1.00×
Operating expenses
฿52.39M
6.88%
0.96×
Goodwill & intangibles
19.30%
Spread over hurdle
(6.37%)