428.8
Revenue฿M
536.3
544.6
549.0
553.0
570.8
579.7
592.3
607.9
613.5
632.3
466.2
2.07%
2.07%
93
4.16
Revenue growth%
7.69
6.98
8.44
6.73
6.72
7.32
4.75
7.13
5.54
6.19
24.01
6.19
6.86
35
22.79
Gross margin%
28.44
26.56
27.67
29.82
29.38
28.84
31.66
32.70
34.78
32.77
11.41
32.70
29.60
81
22.72
Operating margin%
16.47
17.87
19.33
20.74
18.19
19.69
21.36
21.79
24.50
26.41
21.62
21.79
20.22
15
28.96
Net margin%
15.19
15.81
14.95
17.23
19.49
19.07
18.45
15.46
16.30
16.49
17.67
16.49
16.39
68
28.49
P/E ratio (avg)x
5.996
5.254
4.487
4.578
4.620
4.473
4.750
4.770
4.377
3.930
26.28
4.473
4.599
38
34.86
EV/EBITx
16.81
16.91
15.23
16.11
14.30
14.04
13.27
11.74
10.79
10.23
36.26
11.74
14.17
82
15.08
FCF yield (avg)%
7.87
8.17
9.05
6.57
8.91
7.92
7.15
6.30
5.74
6.34
17.63
6.34
7.51
16
25.93
FCF margin%
17.94
15.50
17.23
18.70
20.08
22.30
21.86
20.38
18.57
17.45
8.15
20.38
18.64
36
0.361
FCF / Net incomex
1.792
2.051
2.142
2.404
2.362
2.733
3.139
2.935
3.268
3.774
0.710
3.139
2.569
60
25.22
ROIC%
9.66
9.01
6.19
5.71
3.15
2.11
3.98
1.74
3.34
2.38
16.90
2.38
3.66
70
13.49
Return on equity%
25.17
25.94
27.72
29.16
26.55
25.60
25.43
23.10
22.81
20.89
8.36
23.10
25.52
50
16.03
Return on assets%
12.53
13.67
16.66
15.46
18.08
15.98
14.54
16.13
14.01
12.62
16.69
14.54
15.00
19
0.61
EPS฿
0.20
0.22
0.22
0.24
0.27
0.28
0.31
0.29
0.28
0.32
0.67
3.72%
6.17%
—
22.82
EPS growth%
21.31
21.62
19.40
19.32
20.62
18.69
17.08
15.14
15.84
14.38
10.60
15.84
19.01
57
0.49
Bookvalue per sh฿
0.24
0.25
0.25
0.24
0.25
0.26
0.29
0.27
0.31
0.33
0.35
5.15%
4.02%
—
0.27
FCF per share฿
0.63
0.63
0.60
0.68
0.74
0.70
0.80
0.86
0.90
0.90
0.74
4.04%
3.41%
—
0.35
Dividend per sh฿
0.97
0.89
0.83
0.83
0.86
0.84
0.93
1.00
1.13
1.19
0.55
6.86%
2.46%
—
9.96
Div yield (avg)%
5.93
6.09
3.52
1.08
1.92
3.05
0.40
0.40
0.40
2.93
12.55
0.40
2.43
76
28.43
Payout ratio%
5.60
4.89
2.13
0.40
0.40
0.40
0.40
0.40
1.71
0.46
9.45
0.40
0.43
76
459.1
Shares (diluted)M
477.3
481.7
474.5
533.2
505.4
487.9
495.3
557.9
591.0
629.3
460.0
4.48%
3.65%
39
18.43
Buyback yield%
22.42
21.05
20.72
20.38
18.53
21.07
18.57
20.71
21.19
21.34
12.84
21.07
20.89
34
1.027
D/E ratiox
2.102
2.213
2.537
2.533
2.511
2.862
3.134
3.659
4.209
5.007
1.011
3.659
2.700
42
375.0
Enterprise value฿M
314.6
271.2
254.7
223.1
220.1
235.5
236.1
255.4
237.8
219.6
381.7
(0.05%)
(4.41%)
23
85.52
LT debt฿M
351.5
382.7
344.9
365.4
365.9
384.4
347.2
378.8
357.3
360.4
40.81
(0.31%)
0.06%
12
Revenue
฿632.3M
2.07%
1.00×
Cost of revenue
฿442.6M
2.07%
1.00×
Operating expenses
฿135.0M
1.46%
0.94×
Cash and investments
16.77%
Goodwill & intangibles
15.89%
Spread over hurdle
13.09%