204.7
Revenue฿M
221.2
240.6
257.4
281.0
309.5
338.9
359.4
390.9
421.4
465.6
214.8
8.51%
8.68%
38
4.66
Revenue growth%
13.11
12.58
14.35
16.23
13.75
14.68
16.44
15.99
13.61
11.98
21.42
14.68
14.05
75
15.82
Gross margin%
22.46
22.11
21.52
18.54
18.24
19.18
19.61
17.60
19.46
19.02
7.71
19.18
19.32
54
3.23
Operating margin%
17.99
20.40
18.40
18.96
19.40
20.98
21.07
18.12
20.95
20.82
12.75
20.95
19.90
85
27.13
Net margin%
26.18
25.34
28.20
26.88
28.41
29.44
28.30
29.73
29.47
28.36
3.79
29.44
28.33
29
32.68
P/E ratio (avg)x
35.40
32.77
30.23
28.60
29.60
27.48
25.02
23.69
21.32
21.10
35.04
23.69
28.04
27
9.369
EV/EBITx
26.26
24.17
21.36
21.16
20.73
19.90
21.16
19.46
21.31
20.85
10.08
20.85
21.16
25
9.33
FCF yield (avg)%
30.56
27.88
25.97
26.56
24.87
24.50
26.73
27.52
25.13
22.31
16.88
25.13
26.26
30
26.35
FCF margin%
2.57
3.85
4.43
4.18
2.67
4.74
5.01
4.81
5.61
7.00
3.96
5.01
4.58
64
1.577
FCF / Net incomex
2.187
2.509
2.915
3.357
3.718
3.787
4.325
4.597
4.770
5.658
0.416
4.597
3.753
86
15.71
ROIC%
8.43
6.23
7.05
4.93
3.19
5.02
6.63
8.79
7.15
4.94
7.86
6.63
6.43
39
7.02
Return on equity%
26.35
24.74
25.57
24.92
23.44
22.39
23.41
25.07
22.65
25.33
16.80
23.41
24.83
74
18.28
Return on assets%
11.89
12.81
15.31
15.99
14.23
15.66
12.81
10.36
9.06
11.06
9.00
11.06
12.81
74
0.44
EPS฿
0.81
0.75
0.78
0.76
0.84
0.92
1.02
1.04
1.05
1.03
0.48
4.04%
3.23%
—
29.64
EPS growth%
8.07
6.95
9.42
8.84
7.22
5.45
5.08
5.48
6.56
5.43
11.26
5.45
6.76
12
1.00
Bookvalue per sh฿
1.13
1.09
0.95
0.83
0.76
0.76
0.73
0.72
0.68
0.72
0.37
(1.07%)
(4.26%)
—
0.61
FCF per share฿
0.40
0.42
0.38
0.40
0.41
0.45
0.46
0.50
0.46
0.51
0.45
4.33%
2.90%
—
0.42
Dividend per sh฿
0.57
0.59
0.64
0.62
0.64
0.68
0.69
0.67
0.74
0.74
0.84
3.08%
2.73%
—
25.41
Div yield (avg)%
20.01
22.52
21.62
20.27
18.15
17.13
15.95
17.35
16.50
13.89
7.02
16.50
17.75
67
20.33
Payout ratio%
12.18
13.72
16.06
18.57
20.65
20.14
23.05
20.78
19.63
17.12
23.80
20.14
19.10
77
98.87
Shares (diluted)M
118.9
117.5
129.7
130.4
131.7
141.6
153.3
160.8
177.8
205.4
101.9
9.29%
5.12%
5
11.02
Buyback yield%
5.50
4.69
6.05
8.02
7.61
7.43
9.86
9.15
9.88
7.33
27.74
9.15
7.52
12
1.376
D/E ratiox
2.365
2.318
2.374
2.430
2.518
2.792
3.025
3.087
2.980
2.899
0.652
2.980
2.655
29
349.8
Enterprise value฿M
96.06
105.5
99.65
94.19
85.60
88.39
97.91
90.25
95.01
91.06
346.5
1.24%
0.34%
19
194.1
LT debt฿M
361.0
355.6
385.1
387.6
398.3
422.4
437.5
449.5
511.2
581.5
244.3
7.86%
5.47%
31
Revenue
฿465.6M
8.68%
1.00×
Cost of revenue
฿276.8M
8.98%
1.03×
Operating expenses
฿61.27M
8.57%
0.99×
Goodwill & intangibles
18.32%
Cash and investments
17.44%
Spread over hurdle
62.92%