759.7
Revenue฿M
585.7
606.1
635.3
674.8
709.0
742.5
777.5
792.3
825.1
876.5
805.8
4.33%
4.67%
16
14.35
Revenue growth%
9.38
11.47
12.04
14.59
11.72
11.66
9.61
11.72
14.65
16.60
12.17
11.72
11.72
57
11.43
Gross margin%
10.15
7.61
6.60
7.69
10.14
11.66
9.36
11.30
12.45
15.28
25.99
11.66
10.14
50
13.69
Operating margin%
25.33
23.37
25.48
25.25
23.75
20.95
23.12
21.25
19.65
17.31
29.62
20.95
23.24
66
16.69
Net margin%
12.79
14.90
16.60
15.26
18.00
19.44
21.11
20.05
21.05
19.04
17.37
20.05
18.52
62
6.383
P/E ratio (avg)x
23.24
25.69
28.44
31.28
37.59
39.24
44.57
50.68
54.09
54.25
12.18
50.68
38.41
83
36.54
EV/EBITx
32.96
31.05
29.36
31.41
29.39
26.98
26.00
24.61
23.27
25.27
21.33
25.27
28.17
62
26.88
FCF yield (avg)%
24.31
23.25
23.60
22.71
25.23
24.51
26.37
24.14
23.30
20.39
15.63
24.14
23.87
12
8.59
FCF margin%
13.24
12.34
15.05
17.02
17.99
15.28
15.41
17.25
19.34
18.71
12.35
17.25
16.21
56
1.218
FCF / Net incomex
1.746
1.981
1.977
2.089
2.146
2.508
2.754
3.243
3.340
3.526
1.185
3.243
2.327
64
8.03
ROIC%
26.80
27.40
25.40
25.39
27.01
27.88
29.04
26.52
25.50
23.01
23.55
26.52
26.66
48
14.28
Return on equity%
27.03
28.10
25.86
26.20
23.93
25.92
25.37
27.38
27.73
28.37
20.64
27.38
26.61
32
12.55
Return on assets%
20.98
23.14
22.47
24.30
24.04
21.56
19.46
16.77
14.22
12.60
14.11
16.77
21.27
12
0.41
EPS฿
0.42
0.39
0.42
0.44
0.43
0.46
0.47
0.45
0.50
0.54
0.44
4.73%
2.79%
—
13.24
EPS growth%
20.82
22.60
21.44
22.04
22.81
22.48
23.55
21.45
23.32
24.53
11.84
23.32
22.54
79
0.55
Bookvalue per sh฿
0.21
0.21
0.23
0.22
0.21
0.23
0.24
0.22
0.21
0.20
0.45
(0.75%)
0.15%
—
0.21
FCF per share฿
0.12
0.12
0.11
0.09
0.10
0.09
0.09
0.09
0.08
0.07
0.35
(5.04%)
(6.19%)
—
0.51
Dividend per sh฿
0.36
0.37
0.38
0.36
0.31
0.32
0.30
0.30
0.31
0.29
0.56
(1.27%)
(3.93%)
—
7.93
Div yield (avg)%
22.80
23.39
21.36
18.49
20.24
17.77
17.57
18.14
16.16
15.29
20.17
17.57
18.32
30
8.83
Payout ratio%
26.89
24.44
22.64
25.63
27.26
25.28
26.80
24.62
26.60
25.06
9.11
25.28
25.46
50
622.5
Shares (diluted)M
627.9
642.0
676.0
594.0
632.1
578.9
521.2
516.8
539.6
534.7
603.4
(3.29%)
(1.77%)
30
19.91
Buyback yield%
33.29
34.95
34.23
35.87
37.38
35.47
33.44
36.26
34.15
34.35
27.65
34.35
34.65
59
0.964
D/E ratiox
2.414
2.463
2.480
2.632
3.078
3.442
3.372
3.748
4.392
4.809
0.490
3.748
3.225
34
192.9
Enterprise value฿M
259.8
285.0
308.5
343.4
367.6
397.8
413.3
463.8
556.9
656.4
138.1
12.29%
10.52%
11
200.3
LT debt฿M
355.2
321.6
329.4
313.2
291.5
312.7
281.9
268.8
288.3
284.0
72.99
(0.52%)
(2.04%)
12
Revenue
฿876.5M
4.67%
1.00×
Cost of revenue
฿478.0M
4.79%
1.01×
Operating expenses
฿218.5M
4.78%
1.01×
Goodwill & intangibles
15.88%
Spread over hurdle
16.32%