236.5
Revenue฿M
207.5
210.8
221.0
225.8
239.1
249.6
258.2
263.7
272.1
275.4
249.7
2.87%
2.98%
66
15.08
Revenue growth%
28.53
27.20
27.62
29.43
26.61
24.89
23.73
26.05
27.57
25.46
5.49
25.46
26.90
74
17.30
Gross margin%
31.24
32.38
34.74
33.51
33.91
33.19
35.79
33.56
33.72
32.44
4.15
33.56
33.54
29
12.56
Operating margin%
23.64
25.19
24.68
22.11
23.59
22.35
24.93
23.34
22.90
23.57
20.32
23.34
23.58
84
29.70
Net margin%
25.57
26.54
26.21
29.03
27.36
28.78
31.44
29.40
28.11
30.50
11.88
29.40
28.45
88
6.189
P/E ratio (avg)x
28.77
29.05
29.52
35.42
39.61
42.25
42.03
41.43
43.35
43.39
35.80
42.25
40.52
66
15.54
EV/EBITx
23.33
26.06
24.74
25.17
28.53
32.49
34.86
35.27
39.65
45.80
9.036
35.27
30.51
81
13.42
FCF yield (avg)%
19.37
20.28
18.80
19.67
18.58
20.62
20.18
20.23
19.30
20.90
3.85
20.23
19.93
69
15.88
FCF margin%
10.07
12.62
13.16
12.28
10.81
11.52
11.38
13.35
11.81
11.98
4.44
11.81
11.89
61
1.774
FCF / Net incomex
0.329
0.315
0.357
0.374
0.443
0.478
0.514
0.581
0.568
0.599
1.537
0.568
0.461
28
11.73
ROIC%
0.89
3.12
2.11
2.44
0.40
0.40
0.40
3.27
5.70
3.29
19.31
3.27
2.27
61
9.85
Return on equity%
33.76
30.87
31.58
32.97
30.72
32.72
30.70
31.04
32.03
32.11
12.88
32.03
31.80
14
26.47
Return on assets%
0.56
3.51
1.92
0.40
1.36
1.31
3.16
5.28
4.09
3.93
4.27
3.93
2.54
12
—
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.95%
8.32%
—
23.68
EPS growth%
23.20
20.42
17.93
18.71
19.97
19.35
17.64
19.82
17.85
19.80
23.92
19.35
19.58
75
—
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
—
2.72%
3.33%
—
—
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
11.29%
9.03%
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
—
6.50%
6.80%
—
17.02
Div yield (avg)%
14.10
11.25
8.98
7.38
6.46
4.72
3.77
2.62
1.48
0.40
3.77
2.62
5.59
42
24.07
Payout ratio%
6.79
5.15
3.24
1.06
3.66
6.04
8.77
6.31
8.00
6.76
18.04
6.76
6.17
28
35.54
Shares (diluted)B
45.72
43.68
50.33
50.91
54.17
64.00
72.82
78.26
80.75
77.29
33.77
7.37%
4.91%
92
21.50
Buyback yield%
11.98
9.42
9.17
12.04
13.22
13.14
16.06
13.76
11.51
9.45
20.49
13.14
12.01
73
0.420
D/E ratiox
0.279
0.284
0.282
0.312
0.319
0.336
0.362
0.396
0.403
0.385
1.166
0.385
0.327
13
46.57
Enterprise value฿M
68.44
64.18
55.41
49.86
50.93
42.96
40.58
34.99
37.68
37.73
130.3
(5.83%)
(5.58%)
48
97.73
LT debt฿M
257.6
258.0
299.7
344.0
348.5
385.2
386.0
393.2
436.0
429.2
280.6
4.25%
4.64%
16
Revenue
฿275.4M
2.98%
1.00×
Cost of revenue
฿150.9M
2.98%
1.00×
Operating expenses
฿69.88M
3.07%
1.01×
Cash and investments
19.11%
Goodwill & intangibles
15.99%
Spread over hurdle
(3.80%)