224.6
Revenue฿M
257.2
268.6
280.8
288.5
303.0
320.9
336.1
345.5
359.4
372.3
235.2
4.20%
4.07%
52
12.64
Revenue growth%
5.62
6.50
6.21
6.36
3.72
1.97
0.40
3.08
4.64
5.91
6.24
3.08
5.13
47
2.80
Gross margin%
8.93
9.21
11.56
14.41
16.91
14.08
13.40
14.79
16.17
14.29
29.42
14.29
14.18
57
21.51
Operating margin%
31.87
33.16
35.81
37.62
39.02
40.66
38.30
36.54
34.71
36.00
8.01
36.54
36.27
36
22.51
Net margin%
12.02
11.35
14.22
11.31
8.33
5.55
5.19
7.45
7.01
5.11
15.86
5.55
7.89
79
29.66
P/E ratio (avg)x
35.78
40.18
42.96
48.74
45.64
53.03
61.65
70.35
78.41
83.77
30.08
70.35
50.89
49
17.35
EV/EBITx
35.41
32.99
34.59
34.24
34.51
34.40
33.75
37.60
39.15
38.80
16.10
37.60
34.55
32
2.23
FCF yield (avg)%
29.85
31.50
33.44
34.17
35.01
35.57
34.45
36.31
36.84
37.71
15.15
36.31
34.73
80
26.10
FCF margin%
25.25
27.02
28.31
28.14
25.50
26.31
27.23
28.43
28.28
25.87
12.33
27.23
27.13
42
0.375
FCF / Net incomex
0.700
0.813
0.802
0.821
0.815
0.881
1.004
1.094
1.075
0.997
0.253
1.004
0.851
12
26.34
ROIC%
10.43
10.57
9.36
11.38
9.05
10.80
12.63
14.73
16.25
16.76
20.37
14.73
11.09
60
23.62
Return on equity%
0.40
0.40
0.40
1.36
2.37
1.89
4.49
4.42
2.21
0.40
2.07
2.21
1.63
17
17.31
Return on assets%
21.16
18.90
16.04
15.27
15.00
16.76
19.64
16.98
14.07
14.18
19.01
16.76
16.40
58
0.34
EPS฿
0.27
0.26
0.26
0.24
0.23
0.21
0.21
0.22
0.23
0.21
0.38
(1.89%)
(1.63%)
—
15.83
EPS growth%
26.78
23.97
21.53
18.66
21.66
23.99
21.56
19.84
19.99
17.72
15.13
19.99
21.55
20
0.11
Bookvalue per sh฿
0.08
0.07
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.12
0.12%
(3.69%)
—
0.08
FCF per share฿
0.35
0.34
0.35
0.35
0.40
0.44
0.45
0.49
0.52
0.60
0.26
8.37%
5.06%
—
0.26
Dividend per sh฿
0.09
0.09
0.10
0.10
0.11
0.12
0.11
0.12
0.11
0.12
0.37
1.79%
3.80%
—
23.02
Div yield (avg)%
16.64
14.43
12.48
12.36
11.56
8.76
6.09
4.95
6.16
5.83
4.36
6.09
10.16
85
27.90
Payout ratio%
32.16
30.26
31.56
28.97
26.63
28.94
29.58
29.99
28.50
29.88
17.47
29.58
29.73
7
302.1
Shares (diluted)M
361.4
400.9
414.2
391.2
358.9
354.8
387.8
429.2
447.2
460.8
305.2
5.13%
1.95%
27
9.07
Buyback yield%
20.14
20.71
20.53
20.90
17.96
17.13
17.70
19.69
21.30
18.33
14.15
18.33
19.91
19
0.340
D/E ratiox
0.902
1.003
1.167
1.247
1.403
1.365
1.342
1.266
1.390
1.592
1.052
1.365
1.304
86
93.81
Enterprise value฿M
172.0
173.8
202.6
200.2
236.2
238.6
273.8
277.1
317.5
362.0
150.2
8.91%
7.78%
45
0.105
LT debt฿B
0.414
0.464
0.540
0.609
0.715
0.691
0.776
0.756
0.869
1.009
0.296
7.12%
9.57%
66
Revenue
฿372.3M
4.07%
1.00×
Cost of revenue
฿245.8M
4.18%
1.01×
Operating expenses
฿71.37M
3.77%
0.97×
Cash and investments
15.18%
Spread over hurdle
(6.88%)