675.9
Revenue฿M
298.7
317.6
341.4
376.3
404.0
430.5
460.8
491.8
536.6
587.6
745.2
7.78%
7.73%
75
21.78
Revenue growth%
21.87
23.88
26.65
24.49
27.10
26.92
24.04
24.95
24.87
23.67
10.12
24.87
24.68
6
9.14
Gross margin%
19.00
20.14
18.16
20.91
22.14
20.64
19.05
18.67
20.54
17.77
18.00
19.05
19.59
54
15.30
Operating margin%
30.67
30.15
29.10
29.73
30.80
31.14
32.85
30.41
33.19
33.96
14.83
32.85
30.73
51
20.40
Net margin%
5.26
4.59
7.15
9.38
8.02
10.22
11.69
10.59
11.25
10.97
5.71
10.97
9.80
27
30.17
P/E ratio (avg)x
32.42
34.89
39.01
40.78
45.28
45.62
51.17
51.91
49.97
52.61
33.16
51.17
45.45
83
32.26
EV/EBITx
6.883
6.709
5.829
5.887
5.105
5.016
4.441
4.497
4.235
4.311
11.68
4.441
5.061
33
7.47
FCF yield (avg)%
38.92
36.34
34.51
34.20
34.91
36.65
34.04
32.71
34.11
32.10
3.10
34.04
34.36
57
2.80
FCF margin%
32.62
35.58
33.42
35.99
36.39
37.47
35.98
34.60
32.65
31.27
13.14
34.60
35.09
94
1.653
FCF / Net incomex
0.947
0.838
0.847
0.734
0.739
0.698
0.590
0.560
0.603
0.585
0.935
0.590
0.716
31
29.07
ROIC%
33.53
35.14
32.76
34.95
37.90
37.49
35.64
38.13
35.20
35.13
8.30
35.64
35.17
14
26.38
Return on equity%
8.63
8.23
6.67
7.64
8.57
8.41
10.54
12.86
11.65
11.06
4.63
11.06
8.60
49
25.26
Return on assets%
17.63
16.16
15.88
15.22
12.89
11.85
14.73
16.55
18.25
17.00
25.04
16.55
16.02
91
1.08
EPS฿
1.17
1.26
1.49
1.48
1.62
1.89
1.98
2.04
2.14
2.47
1.20
8.84%
9.55%
—
12.00
EPS growth%
4.16
2.79
1.40
1.99
3.34
2.31
1.75
0.68
0.40
1.70
7.61
1.70
1.87
39
0.48
Bookvalue per sh฿
1.02
1.17
1.23
1.29
1.39
1.57
1.51
1.64
1.87
1.81
0.65
5.43%
7.20%
—
0.40
FCF per share฿
0.43
0.49
0.53
0.52
0.55
0.60
0.61
0.66
0.74
0.78
1.06
7.32%
6.21%
—
0.25
Dividend per sh฿
0.89
0.95
1.00
0.87
0.88
0.82
0.82
0.75
0.72
0.64
0.98
(6.17%)
(2.74%)
—
13.04
Div yield (avg)%
5.75
7.39
9.44
11.17
9.93
10.49
11.93
9.18
10.62
8.18
16.91
10.49
9.69
24
26.08
Payout ratio%
28.16
27.21
27.30
26.86
27.38
29.01
29.39
29.79
31.39
32.35
11.94
29.79
28.59
25
284.9
Shares (diluted)M
284.7
263.7
286.0
253.8
231.4
215.3
231.7
205.5
194.0
193.9
287.0
(3.47%)
(4.35%)
57
28.25
Buyback yield%
15.21
14.54
13.50
11.98
12.83
14.51
12.69
13.92
14.63
13.28
12.54
13.92
13.71
20
0.793
D/E ratiox
1.938
2.126
2.101
2.308
2.392
2.503
2.667
2.605
2.731
3.039
1.719
2.667
2.448
78
0.222
Enterprise value฿B
0.671
0.667
0.745
0.848
0.923
1.005
0.980
0.938
0.937
1.010
0.230
1.81%
3.52%
89
142.3
LT debt฿M
187.0
176.4
197.0
194.6
192.4
177.4
199.8
192.6
196.0
205.3
107.8
1.31%
0.46%
70
Revenue
฿587.6M
7.73%
1.00×
Cost of revenue
฿375.7M
7.97%
1.02×
Operating expenses
฿144.8M
7.84%
1.01×
Cash and investments
16.41%
Property and equipment
15.89%
Spread over hurdle
(0.57%)