170.2
Revenue฿M
146.1
149.5
151.0
153.6
157.6
159.4
159.4
160.7
167.3
171.8
183.1
1.75%
1.79%
13
6.04
Revenue growth%
24.08
23.69
25.61
26.23
25.10
22.41
22.35
19.37
22.04
19.25
11.89
22.04
23.05
6
15.61
Gross margin%
21.29
21.21
21.86
20.70
18.35
18.43
18.01
19.99
21.60
19.19
12.47
19.19
20.34
64
12.27
Operating margin%
24.69
24.63
27.44
24.77
24.38
24.75
25.55
26.81
24.41
26.76
4.15
25.55
24.76
35
5.65
Net margin%
12.16
10.99
9.29
8.66
9.08
8.18
5.92
3.49
3.95
2.44
29.93
3.95
8.42
53
7.923
P/E ratio (avg)x
25.07
27.57
29.63
30.39
31.26
34.05
30.74
30.81
33.11
35.61
29.52
33.11
30.78
56
12.56
EV/EBITx
24.36
26.43
25.91
30.03
30.17
35.63
38.70
44.78
52.51
61.47
30.51
44.78
32.90
54
24.81
FCF yield (avg)%
14.87
13.68
12.94
10.83
10.84
8.96
8.72
8.23
10.20
10.43
3.87
8.96
10.63
10
26.04
FCF margin%
21.71
23.38
22.68
24.72
27.22
26.15
23.80
22.41
19.80
17.40
28.78
22.41
23.03
87
0.516
FCF / Net incomex
1.385
1.372
1.277
1.203
1.319
1.271
1.222
1.208
1.335
1.342
1.512
1.271
1.298
9
15.43
ROIC%
6.68
6.39
3.62
1.20
2.21
4.40
4.01
5.57
2.85
2.87
11.43
4.01
3.82
92
7.23
Return on equity%
21.47
23.52
23.05
23.69
25.21
25.39
24.59
26.00
28.81
26.69
6.78
26.00
24.90
48
28.58
Return on assets%
2.79
4.76
4.09
6.48
7.85
7.79
5.09
2.71
2.62
0.74
14.46
2.71
4.42
58
0.88
EPS฿
1.56
1.59
1.74
1.71
1.68
1.84
2.22
2.29
2.34
2.29
0.98
6.33%
4.54%
—
12.27
EPS growth%
0.40
2.51
0.40
0.74
0.40
0.40
0.40
3.13
2.19
4.93
14.54
2.19
0.57
19
0.94
Bookvalue per sh฿
1.42
1.61
1.60
1.63
1.77
1.64
1.89
1.75
1.93
2.10
0.85
3.47%
4.04%
—
0.63
FCF per share฿
0.65
0.70
0.78
0.80
0.74
0.75
0.69
0.72
0.73
0.70
0.65
(1.17%)
0.25%
—
0.69
Dividend per sh฿
0.98
0.93
0.95
1.06
1.18
1.11
1.06
0.97
1.03
1.15
0.96
(0.35%)
1.36%
—
4.66
Div yield (avg)%
3.01
3.82
3.66
2.78
4.12
1.52
2.07
0.40
2.71
3.75
24.41
2.07
2.90
48
13.76
Payout ratio%
16.18
18.62
18.65
17.28
17.18
15.73
17.31
17.41
14.92
13.06
10.56
15.73
17.23
30
93.96
Shares (diluted)M
84.61
82.93
86.28
92.95
98.76
111.4
123.7
114.9
111.0
111.4
93.19
2.44%
2.98%
27
17.08
Buyback yield%
28.14
28.48
29.23
28.38
30.33
32.51
35.10
37.45
37.38
34.49
15.06
35.10
31.42
47
0.547
D/E ratiox
0.798
0.879
0.940
1.095
1.281
1.445
1.439
1.672
1.759
1.980
1.688
1.672
1.360
68
11.22
Enterprise value฿M
5.955
5.832
5.121
4.569
4.372
4.643
4.101
3.821
3.960
3.625
92.41
(3.68%)
(5.19%)
73
71.22
LT debt฿M
169.8
172.2
173.4
159.2
145.1
135.8
139.8
135.4
144.9
155.6
162.5
1.41%
(0.35%)
83
Revenue
฿171.8M
1.79%
1.00×
Cost of revenue
฿120.3M
1.79%
1.00×
Operating expenses
฿34.77M
2.40%
1.06×
Cash and investments
19.62%
Spread over hurdle
(5.43%)