123.4
Revenue฿M
214.8
231.5
251.1
270.0
288.9
314.2
334.2
366.9
400.0
440.3
130.4
8.80%
8.21%
53
6.73
Revenue growth%
7.85
7.14
5.83
4.05
6.95
8.04
8.92
7.04
8.99
7.16
18.74
8.04
7.15
7
27.76
Gross margin%
21.90
24.31
26.03
28.05
30.95
30.16
27.30
27.62
28.47
30.74
10.58
28.47
27.84
35
25.78
Operating margin%
34.94
36.62
34.94
36.92
33.94
31.47
32.55
33.08
30.73
29.58
10.49
31.47
33.51
35
20.06
Net margin%
18.09
18.27
19.87
22.65
20.19
20.77
23.55
22.46
20.32
23.21
14.21
22.46
20.55
45
26.35
P/E ratio (avg)x
41.02
43.95
47.88
44.07
46.58
46.31
51.46
56.02
61.57
62.39
6.749
56.02
47.23
8
7.845
EV/EBITx
25.21
29.16
31.99
34.12
38.74
43.35
43.97
42.55
43.02
51.13
29.95
43.35
40.64
73
10.87
FCF yield (avg)%
22.52
20.72
21.17
23.94
22.78
25.28
24.63
22.19
23.66
22.47
15.73
23.66
22.65
48
28.17
FCF margin%
9.55
9.52
10.24
12.65
9.90
12.29
14.10
15.30
16.57
18.56
25.16
15.30
12.47
32
0.583
FCF / Net incomex
2.153
2.143
2.198
2.475
2.791
2.930
2.858
2.819
2.910
3.029
0.564
2.910
2.805
26
8.46
ROIC%
19.77
17.39
15.12
18.10
15.95
18.05
16.52
19.30
17.10
15.22
27.80
17.10
17.24
81
5.41
Return on equity%
1.58
0.40
1.74
1.58
3.08
2.26
0.40
2.86
3.46
1.87
27.47
2.26
1.80
70
28.70
Return on assets%
28.30
29.28
28.05
27.60
26.82
27.62
26.30
27.46
29.30
27.53
20.27
27.53
27.61
27
0.19
EPS฿
0.37
0.41
0.41
0.43
0.45
0.50
0.59
0.60
0.60
0.62
0.20
6.87%
5.41%
—
6.44
EPS growth%
13.78
12.70
14.69
13.59
13.14
12.91
10.44
11.98
10.89
13.73
21.23
11.98
13.03
83
0.19
Bookvalue per sh฿
0.22
0.20
0.19
0.19
0.20
0.20
0.21
0.20
0.20
0.21
0.51
0.43%
(1.43%)
—
0.58
FCF per share฿
0.07
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.43
1.72%
(1.41%)
—
0.53
Dividend per sh฿
0.47
0.56
0.66
0.64
0.74
0.80
0.80
0.92
1.07
1.11
0.54
8.57%
10.04%
—
21.40
Div yield (avg)%
14.03
12.88
10.63
13.50
15.13
17.12
19.35
18.86
16.79
15.39
6.40
17.12
15.26
36
28.05
Payout ratio%
28.86
26.63
28.41
28.32
28.93
28.29
28.15
30.11
30.88
32.70
8.12
30.11
28.64
26
318.5
Shares (diluted)M
268.1
268.9
266.7
244.0
221.6
225.1
197.7
175.0
182.3
179.1
321.4
(4.17%)
(4.63%)
93
26.21
Buyback yield%
7.66
8.30
6.69
6.56
8.94
10.48
12.93
13.87
12.87
10.78
21.42
12.87
9.71
49
0.583
D/E ratiox
0.658
0.663
0.602
0.601
0.599
0.551
0.486
0.431
0.466
0.462
0.160
0.466
0.575
8
286.9
Enterprise value฿M
397.3
440.5
497.1
486.9
542.8
650.2
637.9
681.4
748.4
907.1
226.3
10.81%
8.40%
19
45.43
LT debt฿M
70.32
73.72
66.30
71.25
74.32
81.66
86.99
95.60
102.0
100.9
311.7
6.30%
4.28%
26
Revenue
฿440.3M
8.21%
1.00×
Cost of revenue
฿227.7M
8.00%
0.98×
Operating expenses
฿79.69M
8.98%
1.07×
Cash and investments
18.08%
Property and equipment
15.85%