83.16
Revenue฿M
304.7
329.5
353.8
381.1
401.4
430.3
470.0
505.7
549.8
597.3
85.36
8.28%
7.62%
13
3.41
Revenue growth%
3.98
4.91
5.84
2.86
4.94
5.09
5.61
6.89
5.26
8.08
8.07
5.61
5.18
44
29.50
Gross margin%
17.78
16.96
18.11
19.94
18.02
19.60
21.27
21.98
22.29
19.72
12.64
21.27
19.66
54
15.00
Operating margin%
21.84
22.58
24.76
22.43
21.68
23.28
22.70
23.20
24.45
24.09
21.36
23.28
22.95
22
22.47
Net margin%
14.36
15.20
12.51
11.11
11.43
11.64
11.52
11.39
9.46
6.49
7.53
11.39
11.47
92
8.554
P/E ratio (avg)x
38.83
36.67
39.78
36.74
33.27
31.22
32.81
31.32
33.35
34.50
29.77
32.81
33.92
57
26.97
EV/EBITx
27.48
28.47
29.56
28.52
30.80
32.83
30.89
26.48
26.51
22.43
17.97
26.51
28.49
23
15.44
FCF yield (avg)%
8.80
8.01
10.70
9.42
7.62
9.83
7.01
7.22
4.88
2.57
22.90
7.01
7.82
29
22.85
FCF margin%
24.46
22.54
20.40
22.00
21.83
19.91
21.27
20.94
22.93
23.92
16.69
21.27
21.91
66
1.353
FCF / Net incomex
0.181
0.198
0.201
0.199
0.229
0.242
0.241
0.285
0.301
0.318
1.408
0.285
0.235
84
22.53
ROIC%
9.57
8.83
6.05
5.88
5.22
6.26
7.73
7.12
9.95
9.76
9.60
7.73
7.43
12
10.28
Return on equity%
16.69
17.40
16.52
15.04
14.25
14.75
17.31
19.09
16.64
15.33
3.23
16.64
16.58
77
21.08
Return on assets%
5.45
8.38
10.36
11.94
13.12
12.46
9.65
7.16
9.16
7.51
26.69
9.16
9.41
57
0.58
EPS฿
0.99
0.98
0.95
0.97
1.00
1.10
1.21
1.11
1.05
0.96
0.61
(0.68%)
0.74%
—
20.11
EPS growth%
32.11
31.97
32.67
32.91
31.11
29.90
28.13
29.24
31.00
28.76
11.97
29.24
31.06
48
0.94
Bookvalue per sh฿
0.67
0.66
0.77
0.89
0.92
1.02
1.01
1.12
1.24
1.28
0.74
6.70%
6.99%
—
0.80
FCF per share฿
0.61
0.59
0.63
0.61
0.59
0.56
0.56
0.51
0.52
0.51
1.13
(2.82%)
(2.28%)
—
0.27
Dividend per sh฿
0.70
0.84
1.00
0.99
1.10
1.11
1.29
1.44
1.68
1.67
0.76
8.83%
9.08%
—
11.79
Div yield (avg)%
7.27
5.40
6.51
8.57
8.56
11.27
12.00
9.76
12.00
14.61
19.51
12.00
9.17
62
3.68
Payout ratio%
16.05
17.50
15.06
16.48
15.19
16.10
15.49
16.65
18.14
17.45
15.83
16.65
16.29
54
487.2
Shares (diluted)M
481.5
458.2
498.4
497.5
438.2
418.9
451.7
443.1
432.6
433.2
479.9
(0.23%)
(0.22%)
67
14.19
Buyback yield%
26.88
28.74
28.67
31.17
32.26
29.96
27.16
25.58
26.74
29.05
18.97
27.16
28.70
46
0.157
D/E ratiox
0.173
0.180
0.172
0.169
0.194
0.219
0.218
0.247
0.262
0.305
0.544
0.247
0.206
90
156.4
Enterprise value฿M
65.24
65.59
60.62
63.38
63.78
64.27
54.97
57.45
50.00
49.89
596.5
(4.80%)
(3.95%)
27
407.7
LT debt฿M
337.0
305.8
328.5
292.4
258.6
234.8
254.6
231.1
243.0
225.4
60.28
(2.70%)
(5.22%)
43
Revenue
฿597.3M
7.62%
1.00×
Cost of revenue
฿294.0M
7.97%
1.03×
Operating expenses
฿137.2M
6.81%
0.93×
Property and equipment
20.77%
Cash and investments
17.03%