401.5
Revenue฿M
301.1
312.0
319.8
328.8
342.1
352.8
369.3
377.5
384.3
397.9
445.4
3.07%
3.30%
8
29.54
Revenue growth%
27.51
28.67
26.35
28.38
30.37
33.20
33.34
34.25
32.76
33.01
18.14
33.20
31.56
82
12.45
Gross margin%
9.62
8.22
9.44
9.97
8.02
9.36
7.68
6.78
6.51
5.36
28.38
6.78
8.12
66
5.91
Operating margin%
11.99
14.35
16.04
13.47
11.68
13.17
14.86
16.96
16.24
14.01
21.36
14.86
14.18
78
24.37
Net margin%
6.11
5.32
3.74
5.34
5.88
5.94
5.99
8.66
7.61
6.62
17.39
6.62
5.96
5
16.78
P/E ratio (avg)x
12.86
15.15
16.08
17.79
20.02
19.25
21.10
21.54
22.81
22.48
36.15
21.54
19.64
50
27.94
EV/EBITx
40.50
43.83
39.50
42.63
41.35
45.16
50.55
56.96
61.23
64.27
20.54
56.96
44.50
43
11.92
FCF yield (avg)%
20.48
23.02
23.17
23.56
22.94
24.67
26.60
25.19
27.18
29.62
25.05
26.60
24.11
49
24.73
FCF margin%
10.02
8.33
6.53
8.18
6.14
8.88
10.35
8.92
7.47
5.86
2.89
8.88
8.25
51
0.304
FCF / Net incomex
0.779
0.669
0.693
0.605
0.548
0.582
0.526
0.556
0.564
0.590
0.535
0.564
0.586
73
7.45
ROIC%
10.63
12.04
12.05
11.67
8.76
10.48
8.57
7.40
8.41
10.02
13.26
8.57
10.25
14
22.47
Return on equity%
23.63
25.81
28.33
27.31
26.77
26.08
26.33
28.45
26.29
26.85
11.23
26.33
26.55
8
15.26
Return on assets%
17.44
20.06
18.45
15.94
17.40
15.40
16.85
14.25
11.35
10.33
17.18
14.25
16.40
25
0.09
EPS฿
0.64
0.71
0.81
0.86
0.84
0.82
0.98
1.08
1.15
1.18
0.10
6.86%
8.20%
—
22.52
EPS growth%
33.01
35.10
35.10
38.01
40.89
39.73
40.77
41.04
43.87
41.55
25.16
41.04
40.25
15
0.20
Bookvalue per sh฿
0.17
0.18
0.18
0.16
0.14
0.12
0.13
0.13
0.12
0.11
0.21
(4.40%)
(3.43%)
—
0.08
FCF per share฿
0.10
0.10
0.09
0.09
0.09
0.10
0.10
0.09
0.08
0.07
0.23
(5.47%)
(3.38%)
—
0.36
Dividend per sh฿
0.37
0.41
0.38
0.36
0.37
0.36
0.34
0.38
0.41
0.44
0.14
3.87%
1.07%
—
14.34
Div yield (avg)%
20.44
19.85
17.59
20.20
17.85
15.42
14.16
16.28
13.47
11.87
9.27
14.16
16.94
46
13.03
Payout ratio%
13.54
11.86
10.89
8.06
5.28
4.12
4.81
6.22
8.35
11.33
8.83
6.22
8.20
46
730.5
Shares (diluted)M
803.8
798.5
853.0
858.2
934.2
849.8
950.6
873.6
958.0
926.6
732.9
(0.16%)
1.46%
11
18.65
Buyback yield%
27.18
27.10
27.24
26.37
28.22
27.20
28.00
29.21
30.54
33.17
20.39
29.21
27.62
40
0.168
D/E ratiox
0.234
0.243
0.258
0.261
0.275
0.268
0.283
0.240
0.212
0.185
0.233
0.240
0.250
70
308.4
Enterprise value฿M
108.2
92.72
93.60
89.23
76.34
68.78
73.27
75.22
75.50
69.70
467.5
(1.80%)
(4.24%)
86
153.1
LT debt฿M
242.9
270.3
252.6
273.2
293.2
287.4
300.0
288.0
281.5
264.2
62.56
(2.06%)
0.22%
28
Revenue
฿397.9M
3.30%
1.00×
Cost of revenue
฿278.6M
3.30%
1.00×
Operating expenses
฿83.68M
3.72%
1.04×
Goodwill & intangibles
16.21%
Spread over hurdle
(4.85%)