130.2
Revenue฿M
458.0
472.5
507.3
525.3
560.1
589.6
622.8
661.3
700.7
721.2
141.8
5.18%
5.02%
6
16.86
Revenue growth%
29.23
29.71
32.38
33.34
34.36
31.65
29.11
28.68
27.95
30.39
4.52
29.11
30.05
32
10.87
Gross margin%
1.44
4.42
3.04
4.42
1.60
0.40
0.40
2.79
0.40
0.40
3.36
0.40
1.52
59
3.56
Operating margin%
25.53
25.99
27.62
26.05
24.47
22.67
24.35
26.78
26.24
25.61
13.80
25.61
25.80
68
7.78
Net margin%
16.72
16.45
17.03
19.19
20.56
19.79
20.90
22.37
24.47
22.13
17.31
22.13
20.17
51
12.48
P/E ratio (avg)x
28.69
27.34
29.51
32.07
30.26
32.15
34.13
30.34
31.64
33.55
12.60
32.15
30.99
69
33.15
EV/EBITx
27.43
29.44
31.69
36.55
35.15
32.59
37.54
35.82
37.13
36.12
22.70
36.12
35.48
10
26.11
FCF yield (avg)%
6.83
9.49
8.72
6.52
7.44
7.94
9.25
8.81
11.57
10.30
29.66
9.25
8.77
59
13.00
FCF margin%
6.82
4.57
4.08
3.28
0.54
2.42
1.78
0.40
0.40
3.11
27.54
1.78
2.77
28
1.056
FCF / Net incomex
0.330
0.373
0.414
0.442
0.446
0.413
0.406
0.373
0.417
0.432
0.869
0.413
0.414
65
26.77
ROIC%
19.17
19.29
16.55
14.42
14.85
13.53
12.00
10.44
10.92
11.21
4.33
11.21
13.98
58
12.80
Return on equity%
28.70
28.76
30.30
31.38
32.33
31.45
29.58
28.03
28.47
26.18
24.75
28.47
29.17
87
4.44
Return on assets%
3.96
6.24
4.73
5.38
6.95
5.17
5.67
5.33
7.99
10.77
16.71
5.67
5.53
31
0.16
EPS฿
0.09
0.09
0.11
0.11
0.12
0.12
0.13
0.12
0.13
0.14
0.17
2.07%
3.79%
—
6.20
EPS growth%
17.37
14.79
14.10
16.92
16.46
19.23
17.18
15.01
16.12
14.81
11.48
16.12
16.29
30
0.17
Bookvalue per sh฿
0.65
0.76
0.86
1.04
1.17
1.26
1.34
1.41
1.54
1.85
0.11
9.59%
13.15%
—
0.29
FCF per share฿
0.59
0.71
0.79
0.77
0.78
0.80
0.78
0.88
0.93
0.93
0.09
3.67%
6.50%
—
0.14
Dividend per sh฿
0.14
0.13
0.14
0.13
0.13
0.15
0.14
0.15
0.17
0.17
0.29
5.39%
3.53%
—
21.02
Div yield (avg)%
19.09
21.93
24.13
23.81
22.72
20.04
22.55
23.84
26.20
27.40
17.92
23.84
23.27
67
22.30
Payout ratio%
24.79
26.74
26.26
23.75
21.54
21.24
21.99
23.97
26.05
25.51
26.43
23.97
24.38
87
530.1
Shares (diluted)M
482.7
486.1
476.8
519.3
506.0
545.1
560.0
555.4
615.2
571.9
530.1
2.48%
1.12%
83
16.91
Buyback yield%
4.01
2.50
0.40
0.40
0.40
0.40
0.40
1.68
3.49
4.88
9.92
1.68
1.04
88
0.278
D/E ratiox
1.251
1.520
1.580
1.845
1.814
1.862
2.186
2.293
2.444
2.768
0.970
2.293
1.854
94
443.1
Enterprise value฿M
198.8
205.4
221.4
216.5
203.6
191.9
213.4
239.1
254.1
287.8
516.5
7.17%
3.49%
49
569.6
LT debt฿M
205.5
188.3
181.4
196.5
194.5
177.5
176.4
165.9
179.0
198.8
310.1
0.44%
0.24%
46
Revenue
฿721.2M
5.02%
1.00×
Cost of revenue
฿459.9M
5.09%
1.01×
Operating expenses
฿131.9M
4.37%
0.94×
Goodwill & intangibles
20.55%
Cash and investments
19.80%