280.4
Revenue฿M
222.8
230.4
237.8
252.0
262.0
282.3
292.8
308.6
319.2
332.2
287.2
4.86%
4.70%
81
29.92
Revenue growth%
23.43
21.97
23.41
22.43
24.19
23.32
23.99
26.83
29.13
28.20
10.13
26.83
23.71
54
2.14
Gross margin%
11.56
9.05
8.65
5.97
7.20
6.84
5.25
3.12
2.02
0.78
9.22
3.12
6.41
91
17.03
Operating margin%
22.29
23.68
23.74
23.34
25.86
24.84
23.25
20.47
17.90
17.46
25.58
20.47
23.29
39
9.39
Net margin%
11.75
12.41
9.85
9.05
11.66
9.70
11.03
13.53
16.38
13.53
16.08
13.53
11.70
95
19.50
P/E ratio (avg)x
43.90
47.42
48.44
47.62
46.14
44.81
45.85
41.51
44.68
40.33
34.67
44.68
45.33
50
36.89
EV/EBITx
33.38
35.81
36.77
32.82
30.85
28.98
29.18
25.48
25.00
23.13
8.574
25.48
30.02
63
26.56
FCF yield (avg)%
15.51
12.59
12.97
10.12
11.31
8.44
6.46
5.43
6.03
3.85
9.06
6.03
9.28
59
23.06
FCF margin%
23.21
25.56
24.09
23.84
23.83
23.97
22.96
21.01
21.99
24.45
8.43
22.96
23.83
70
0.498
FCF / Net incomex
1.627
1.572
1.686
1.822
1.855
1.990
2.096
2.391
2.624
2.912
1.100
2.391
1.922
57
13.22
ROIC%
10.88
7.88
8.73
11.11
13.98
11.01
13.70
16.25
13.58
12.88
11.58
13.58
12.00
43
25.45
Return on equity%
21.34
18.81
20.21
18.43
20.35
17.71
20.43
21.87
19.63
22.36
29.98
20.43
20.28
56
12.87
Return on assets%
12.40
10.45
7.55
8.35
8.18
7.15
8.70
10.40
10.10
12.30
22.21
10.10
9.40
18
0.08
EPS฿
0.20
0.18
0.16
0.15
0.13
0.15
0.16
0.17
0.18
0.16
0.09
4.42%
(2.43%)
—
20.58
EPS growth%
34.58
34.48
34.58
36.31
35.69
36.72
38.17
36.43
37.35
39.27
9.37
37.35
36.37
19
0.05
Bookvalue per sh฿
0.11
0.12
0.13
0.15
0.16
0.16
0.15
0.15
0.17
0.18
0.16
2.64%
6.64%
—
0.28
FCF per share฿
0.16
0.14
0.15
0.16
0.14
0.14
0.14
0.13
0.14
0.12
0.25
(3.45%)
(2.65%)
—
0.10
Dividend per sh฿
0.14
0.16
0.17
0.18
0.18
0.17
0.20
0.21
0.23
0.25
0.11
7.20%
6.27%
—
23.11
Div yield (avg)%
0.43
0.80
1.10
3.09
1.47
0.40
0.52
0.40
0.74
0.40
18.96
0.40
0.63
75
15.04
Payout ratio%
8.39
7.08
7.05
9.87
12.19
14.39
16.38
13.76
11.29
11.08
11.17
13.76
11.18
76
483.6
Shares (diluted)M
597.2
621.1
680.2
760.6
807.0
747.3
746.3
807.0
799.6
816.4
481.8
0.23%
2.68%
65
15.12
Buyback yield%
13.43
14.67
15.95
18.43
18.73
19.27
22.13
23.10
25.22
24.14
15.29
23.10
19.00
24
1.277
D/E ratiox
1.361
1.353
1.440
1.375
1.575
1.497
1.595
1.480
1.595
1.606
1.528
1.595
1.488
71
68.93
Enterprise value฿M
232.1
224.6
235.8
208.3
217.2
187.7
204.6
214.8
193.3
190.3
178.8
(2.61%)
(2.96%)
83
49.26
LT debt฿M
120.4
126.2
131.9
149.9
157.9
163.0
153.9
180.4
210.8
223.9
211.3
7.24%
6.75%
46
Revenue
฿332.2M
4.70%
1.00×
Cost of revenue
฿232.5M
4.70%
1.00×
Operating expenses
฿60.52M
4.78%
1.01×
Goodwill & intangibles
14.26%