450.8
Revenue฿M
405.4
439.3
459.2
483.1
519.5
541.0
588.1
631.0
657.1
692.8
486.4
5.92%
6.09%
45
7.63
Revenue growth%
22.64
23.89
26.03
24.67
26.92
24.87
23.86
25.56
27.63
27.20
5.01
25.56
25.21
64
16.69
Gross margin%
5.18
7.26
4.61
2.79
3.79
4.31
1.72
0.91
1.55
3.32
8.91
1.72
3.56
60
8.35
Operating margin%
5.71
4.60
2.56
1.80
0.40
0.40
2.25
5.18
2.27
1.89
15.55
2.25
2.26
94
10.62
Net margin%
18.06
20.51
21.43
19.84
17.99
16.24
19.05
19.14
20.13
18.39
19.56
19.05
19.10
11
24.01
P/E ratio (avg)x
43.52
49.16
47.77
43.18
47.98
48.53
47.53
46.43
41.76
44.88
23.29
46.43
46.98
44
27.19
EV/EBITx
19.47
19.27
19.64
19.48
19.84
20.23
18.30
16.85
17.44
19.35
11.93
18.30
19.41
72
25.18
FCF yield (avg)%
21.32
19.10
18.55
19.22
18.61
20.58
23.24
26.09
29.00
31.26
2.42
26.09
20.95
35
12.38
FCF margin%
9.76
12.73
13.44
13.16
14.16
16.18
16.77
19.55
21.36
22.16
13.32
19.55
15.17
25
1.610
FCF / Net incomex
0.459
0.525
0.517
0.474
0.531
0.578
0.598
0.683
0.770
0.831
1.355
0.683
0.554
35
10.96
ROIC%
5.34
3.16
3.84
5.56
5.74
5.65
5.98
6.01
4.33
4.93
26.33
5.65
5.45
79
4.92
Return on equity%
22.52
21.87
22.40
24.72
26.38
26.00
24.61
26.71
25.09
26.79
22.81
26.00
24.90
79
29.30
Return on assets%
3.65
6.61
4.12
4.04
3.35
0.78
0.40
0.40
3.05
1.30
23.42
0.78
3.20
50
0.11
EPS฿
0.14
0.12
0.13
0.12
0.12
0.10
0.10
0.11
0.10
0.09
0.11
(6.13%)
(5.22%)
—
10.59
EPS growth%
22.51
20.43
17.65
15.31
17.45
19.18
21.87
23.42
21.99
24.34
23.74
21.99
21.15
33
0.21
Bookvalue per sh฿
0.15
0.17
0.18
0.19
0.20
0.22
0.26
0.25
0.30
0.29
0.35
7.25%
7.12%
—
0.18
FCF per share฿
0.13
0.14
0.15
0.13
0.12
0.12
0.11
0.12
0.11
0.11
0.10
(1.91%)
(2.60%)
—
0.14
Dividend per sh฿
0.26
0.26
0.26
0.31
0.32
0.38
0.45
0.49
0.51
0.53
0.27
10.26%
7.66%
—
12.41
Div yield (avg)%
19.89
17.93
18.23
17.42
19.09
18.35
21.30
22.31
23.66
24.73
5.20
22.31
19.49
32
2.43
Payout ratio%
15.60
15.37
12.49
11.67
9.01
7.96
9.63
7.10
9.79
7.31
26.91
7.96
9.71
50
636.9
Shares (diluted)M
652.5
635.4
599.0
600.6
610.1
522.4
558.0
596.1
634.3
628.7
631.4
0.60%
(0.99%)
83
10.92
Buyback yield%
15.42
12.80
14.87
12.30
13.11
10.47
10.73
12.09
13.24
16.06
14.28
12.09
12.96
35
0.500
D/E ratiox
0.380
0.359
0.382
0.379
0.336
0.320
0.307
0.325
0.301
0.317
0.318
0.317
0.330
59
218.9
Enterprise value฿M
197.2
189.3
210.8
218.2
229.7
213.6
231.9
238.8
262.3
249.8
29.92
1.69%
1.55%
89
205.9
LT debt฿M
143.2
153.0
163.4
176.0
167.1
156.0
146.9
161.6
169.1
189.3
87.60
2.52%
3.97%
75
Revenue
฿692.8M
6.09%
1.00×
Cost of revenue
฿482.0M
6.24%
1.01×
Operating expenses
฿105.7M
5.34%
0.93×
Spread over hurdle
(3.90%)