293.1
Revenue฿M
274.9
286.2
304.9
324.2
344.5
368.4
383.5
398.9
426.0
437.0
305.5
4.87%
5.41%
65
8.93
Revenue growth%
22.99
23.43
22.27
20.97
20.49
20.32
18.96
21.08
19.83
21.10
15.76
20.32
21.02
83
18.11
Gross margin%
16.24
18.99
18.31
20.87
22.19
24.30
21.59
19.17
16.92
16.78
9.72
19.17
19.08
48
14.34
Operating margin%
25.49
24.31
23.61
24.31
23.38
20.97
23.94
24.41
23.48
23.23
12.19
23.48
23.77
53
21.65
Net margin%
25.75
24.10
21.37
22.08
22.64
22.30
21.81
22.83
24.45
24.86
5.23
22.83
22.73
43
31.91
P/E ratio (avg)x
16.55
17.40
18.29
19.63
19.33
18.87
22.06
25.21
29.66
33.34
24.79
25.21
19.48
61
32.60
EV/EBITx
9.364
9.762
10.52
11.15
9.775
10.63
11.46
11.52
11.88
11.04
21.31
11.46
10.83
23
11.07
FCF yield (avg)%
5.55
4.63
3.75
2.43
4.80
4.28
1.39
1.26
0.40
2.17
7.07
1.39
3.09
39
8.69
FCF margin%
18.31
17.24
16.26
18.70
20.28
18.93
20.23
18.03
18.53
19.05
13.69
18.93
18.61
44
1.127
FCF / Net incomex
1.104
1.038
1.062
0.962
0.918
1.021
0.982
1.026
0.916
0.914
1.158
0.982
1.002
22
20.74
ROIC%
12.83
11.65
13.59
13.61
14.93
17.73
17.22
18.32
17.14
16.59
29.90
17.22
15.76
87
11.75
Return on equity%
15.00
17.09
14.29
16.21
16.17
13.27
13.60
11.30
10.83
13.08
8.07
13.08
13.94
76
8.39
Return on assets%
3.43
0.56
0.40
0.40
1.13
1.86
0.40
0.40
3.26
0.40
27.31
0.40
0.48
24
0.07
EPS฿
0.14
0.13
0.12
0.11
0.10
0.09
0.09
0.09
0.08
0.08
0.07
(4.21%)
(4.63%)
—
22.37
EPS growth%
28.37
29.57
28.55
29.68
30.51
28.26
30.68
33.37
34.37
33.35
18.24
33.35
30.10
15
0.12
Bookvalue per sh฿
0.14
0.13
0.13
0.12
0.14
0.16
0.18
0.18
0.20
0.19
0.03
6.84%
3.47%
—
0.17
FCF per share฿
0.10
0.11
0.09
0.08
0.07
0.07
0.08
0.08
0.08
0.08
0.15
2.98%
(3.71%)
—
0.16
Dividend per sh฿
0.16
0.17
0.18
0.18
0.18
0.20
0.23
0.24
0.28
0.27
0.03
8.59%
6.45%
—
23.07
Div yield (avg)%
15.46
16.43
15.32
18.07
19.20
21.55
20.49
18.73
19.28
20.52
22.20
20.49
18.97
89
12.90
Payout ratio%
7.02
8.24
7.85
10.54
12.95
11.20
10.64
13.48
13.75
13.63
7.89
13.48
10.92
40
1.398
Shares (diluted)B
1.344
1.429
1.394
1.232
1.229
1.320
1.173
1.058
1.121
1.120
1.386
(1.84%)
(3.20%)
85
25.49
Buyback yield%
15.87
16.96
15.26
17.30
16.54
15.24
13.63
13.20
14.35
15.67
12.30
14.35
15.47
65
1.283
D/E ratiox
2.415
2.394
2.660
2.829
3.377
3.666
3.921
4.222
4.474
5.163
1.502
4.222
3.522
12
40.42
Enterprise value฿M
603.0
652.1
668.3
628.7
677.7
679.1
786.9
775.1
850.2
979.6
336.4
7.65%
6.17%
85
488.6
LT debt฿M
96.10
90.27
88.91
86.00
84.48
81.97
77.31
75.38
79.65
84.06
37.86
(0.10%)
(2.30%)
89
Revenue
฿437.0M
5.41%
1.00×
Cost of revenue
฿289.3M
5.23%
0.98×
Operating expenses
฿88.14M
5.98%
1.06×
Cash and investments
17.69%
Goodwill & intangibles
14.76%