284.9
Revenue฿M
293.2
304.1
309.8
319.4
332.1
344.2
349.9
351.7
360.3
371.3
316.6
2.26%
2.55%
76
24.81
Revenue growth%
14.36
12.21
10.01
11.95
11.78
12.61
13.63
16.20
18.75
20.11
15.30
16.20
13.12
36
14.29
Gross margin%
10.17
12.81
12.93
15.86
17.25
18.25
19.09
20.04
17.49
20.01
2.37
19.09
17.37
48
18.04
Operating margin%
23.93
24.05
24.98
25.34
25.37
23.24
20.49
19.22
19.94
18.90
5.26
19.94
23.59
22
17.70
Net margin%
1.00
0.40
0.40
0.40
2.61
5.18
6.74
5.11
4.06
4.31
23.58
5.11
3.34
58
16.34
P/E ratio (avg)x
9.890
10.56
12.40
14.40
14.78
15.22
17.72
17.87
17.99
18.02
15.82
17.87
15.00
31
27.89
EV/EBITx
46.34
47.98
48.52
55.21
54.81
55.29
61.52
64.56
64.20
71.82
6.793
64.20
55.25
20
23.13
FCF yield (avg)%
5.06
2.64
3.04
5.10
7.23
9.41
9.98
9.48
10.46
9.59
16.91
9.59
8.32
48
11.11
FCF margin%
13.82
12.94
10.77
13.03
11.17
13.48
10.86
9.76
9.08
10.38
10.29
10.38
11.01
32
1.288
FCF / Net incomex
0.817
0.903
0.971
1.153
1.303
1.466
1.693
2.006
2.257
2.378
0.971
2.006
1.384
79
21.74
ROIC%
20.40
20.48
18.63
18.36
19.20
21.98
23.78
25.50
28.06
30.79
25.86
25.50
21.23
6
11.91
Return on equity%
0.40
0.40
0.40
1.64
0.40
1.16
3.78
3.86
1.90
4.08
24.80
3.78
1.40
74
15.20
Return on assets%
13.31
14.25
17.21
17.48
15.03
16.69
19.65
19.10
21.31
22.90
2.11
19.65
17.35
91
0.17
EPS฿
0.46
0.47
0.52
0.61
0.72
0.86
1.01
1.02
1.14
1.29
0.18
12.28%
11.60%
—
4.79
EPS growth%
28.51
26.47
24.27
23.74
22.20
21.27
22.81
23.76
23.77
21.30
20.80
22.81
23.75
22
0.06
Bookvalue per sh฿
0.06
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.12
3.85%
(0.15%)
—
0.06
FCF per share฿
0.34
0.34
0.38
0.39
0.38
0.40
0.40
0.48
0.51
0.59
0.17
9.13%
7.44%
—
0.12
Dividend per sh฿
0.27
0.26
0.29
0.33
0.35
0.35
0.36
0.37
0.38
0.40
0.10
2.82%
5.67%
—
11.56
Div yield (avg)%
24.89
24.94
26.95
28.46
26.55
26.27
23.79
25.66
25.59
25.84
5.56
25.66
25.75
66
18.01
Payout ratio%
5.10
7.34
5.87
5.85
6.54
5.93
4.01
3.98
2.94
1.96
8.92
3.98
5.47
88
0.775
Shares (diluted)B
1.025
1.149
1.231
1.324
1.548
1.594
1.857
1.933
2.081
1.966
0.780
4.90%
7.47%
20
3.70
Buyback yield%
11.02
12.05
11.44
12.47
10.04
12.81
12.63
12.70
9.85
11.40
8.48
12.63
11.75
8
0.192
D/E ratiox
1.385
1.475
1.255
1.090
1.062
1.019
0.947
0.825
0.868
0.798
1.625
0.868
1.041
62
377.7
Enterprise value฿M
401.5
362.3
371.1
345.0
366.9
369.7
367.1
334.8
300.4
294.4
472.9
(4.31%)
(2.40%)
7
113.2
LT debt฿M
459.6
437.5
427.9
427.8
422.8
386.7
374.1
390.1
435.2
406.2
206.8
(0.80%)
(0.81%)
73
Revenue
฿371.3M
2.55%
1.00×
Cost of revenue
฿208.6M
2.36%
0.98×
Operating expenses
฿84.50M
2.74%
1.02×
Goodwill & intangibles
17.93%
Spread over hurdle
(4.38%)