85.16
Revenue฿M
324.6
343.7
355.9
371.2
376.8
396.9
416.0
438.8
464.0
486.1
92.76
5.23%
4.46%
32
19.31
Revenue growth%
25.18
25.95
27.89
25.77
28.17
29.54
31.20
33.88
36.68
37.50
20.95
33.88
28.86
22
7.77
Gross margin%
23.85
23.38
21.78
19.32
19.34
17.22
19.21
18.38
20.91
20.86
11.09
19.21
20.10
44
5.18
Operating margin%
24.46
27.13
28.44
27.82
27.53
28.57
28.77
30.54
32.54
31.52
3.72
30.54
28.50
25
27.30
Net margin%
16.51
16.16
16.02
18.50
16.36
18.54
20.71
22.24
20.35
20.10
26.34
20.35
18.52
7
37.48
P/E ratio (avg)x
12.76
12.77
14.23
14.28
14.65
14.76
17.15
20.49
20.12
23.88
23.10
20.12
14.70
26
16.62
EV/EBITx
24.30
22.18
20.66
21.76
20.51
20.28
19.44
19.40
18.86
16.03
15.56
19.40
20.39
7
7.33
FCF yield (avg)%
23.61
20.73
22.30
22.60
22.43
24.46
27.26
29.73
30.37
28.43
7.86
28.43
24.04
29
7.80
FCF margin%
8.70
8.70
8.88
10.25
9.90
8.20
10.17
9.55
7.47
8.29
22.50
8.29
8.79
26
0.564
FCF / Net incomex
0.850
0.967
0.999
0.937
0.960
1.007
1.174
1.305
1.276
1.259
0.445
1.259
1.003
71
14.47
ROIC%
11.99
14.21
12.92
13.60
11.30
8.83
7.33
6.94
9.52
10.93
2.94
8.83
11.12
55
5.99
Return on equity%
21.48
23.76
21.69
21.16
22.78
23.62
22.17
23.24
23.70
23.97
29.37
23.62
23.01
91
23.16
Return on assets%
25.30
28.24
25.38
25.56
23.01
25.73
27.95
29.89
32.41
30.56
18.26
29.89
26.84
94
0.22
EPS฿
0.27
0.27
0.27
0.32
0.36
0.41
0.47
0.47
0.45
0.53
0.23
7.67%
7.50%
—
5.68
EPS growth%
5.85
7.37
9.79
7.25
8.65
10.95
9.86
12.62
15.57
14.08
28.08
12.62
9.82
91
0.37
Bookvalue per sh฿
0.10
0.10
0.11
0.11
0.12
0.13
0.13
0.13
0.14
0.13
0.59
2.63%
2.30%
—
0.42
FCF per share฿
0.49
0.43
0.42
0.37
0.36
0.35
0.31
0.34
0.37
0.37
0.71
0.38%
(2.40%)
—
0.40
Dividend per sh฿
0.24
0.25
0.25
0.24
0.27
0.29
0.30
0.29
0.27
0.25
0.55
(1.70%)
1.03%
—
17.41
Div yield (avg)%
12.79
11.68
10.53
9.74
7.24
7.82
6.18
7.26
4.55
4.99
22.99
6.18
7.54
23
11.79
Payout ratio%
10.32
12.81
14.66
11.84
10.33
11.57
9.98
9.44
10.54
12.15
6.27
10.54
11.06
28
0.406
Shares (diluted)B
0.563
0.618
0.667
0.673
0.743
0.894
1.025
1.154
1.184
1.336
0.400
12.45%
8.79%
46
20.82
Buyback yield%
28.58
28.01
29.43
32.02
29.84
29.19
31.17
32.74
30.27
28.47
11.70
30.27
29.64
50
0.821
D/E ratiox
2.703
3.038
3.261
3.131
3.442
3.837
3.840
3.845
4.210
4.066
1.280
3.845
3.640
13
65.58
Enterprise value฿M
303.3
305.8
295.8
342.1
354.8
351.8
363.1
399.8
393.4
377.7
32.84
1.26%
1.82%
51
155.3
LT debt฿M
360.3
353.4
333.3
368.9
333.9
308.6
289.2
270.9
288.4
284.8
209.7
(3.13%)
(1.59%)
69
Revenue
฿486.1M
4.46%
1.00×
Cost of revenue
฿280.9M
4.40%
0.99×
Operating expenses
฿106.2M
5.00%
1.05×
Cash and investments
17.30%