330.3
Revenue฿M
652.7
680.7
717.7
763.9
794.5
830.4
886.5
908.1
951.7
978.2
357.0
4.25%
4.34%
50
16.63
Revenue growth%
21.37
20.53
18.02
19.87
17.59
19.83
18.58
17.53
15.62
13.57
14.50
17.53
18.30
59
18.52
Gross margin%
7.75
8.96
10.78
8.05
6.14
4.17
5.62
2.67
3.32
1.97
25.06
3.32
5.88
17
2.12
Operating margin%
2.33
0.40
0.40
0.40
1.48
0.40
2.10
0.40
1.66
4.39
15.27
1.66
0.94
31
18.48
Net margin%
21.61
22.19
22.92
22.29
19.74
19.96
17.71
15.23
16.95
19.88
28.82
17.71
19.92
14
33.62
P/E ratio (avg)x
43.57
47.17
52.79
61.91
73.33
78.13
78.80
90.54
106.8
107.8
16.41
90.54
75.73
28
28.18
EV/EBITx
17.58
20.88
24.74
28.90
28.80
32.72
32.47
39.08
46.28
56.10
13.45
39.08
30.69
53
23.01
FCF yield (avg)%
7.38
5.80
6.46
5.99
6.00
3.55
2.56
5.26
3.47
1.24
26.64
3.47
5.53
81
29.59
FCF margin%
21.97
23.64
24.80
24.12
26.86
29.30
26.93
28.27
27.02
25.45
13.07
27.02
26.16
32
1.666
FCF / Net incomex
0.605
0.615
0.648
0.579
0.548
0.559
0.526
0.525
0.569
0.571
1.566
0.559
0.570
68
27.02
ROIC%
32.77
32.50
31.84
29.93
27.50
26.80
27.23
25.24
27.91
25.41
5.00
26.80
27.70
60
28.45
Return on equity%
14.81
14.24
16.06
13.97
16.79
19.67
21.96
24.12
23.53
23.84
4.36
23.53
18.23
40
17.36
Return on assets%
25.21
22.47
22.63
21.40
21.79
21.04
19.55
16.92
15.83
15.72
29.18
16.92
21.22
76
1.36
EPS฿
1.50
1.78
1.97
2.00
1.93
2.28
2.73
3.22
3.52
4.10
1.49
16.25%
10.78%
—
10.73
EPS growth%
17.60
19.32
21.38
20.94
22.98
23.03
21.90
21.33
23.55
20.59
4.02
21.90
21.36
50
1.30
Bookvalue per sh฿
1.37
1.55
1.58
1.62
1.54
1.51
1.55
1.53
1.40
1.37
0.38
(2.30%)
0.22%
—
0.35
FCF per share฿
0.89
0.92
0.91
1.05
1.26
1.37
1.62
1.95
2.35
2.76
0.93
17.01%
12.01%
—
0.24
Dividend per sh฿
0.56
0.52
0.54
0.51
0.55
0.55
0.55
0.50
0.51
0.49
1.10
(2.07%)
(0.99%)
—
8.08
Div yield (avg)%
3.02
4.04
5.30
8.14
10.54
9.63
10.34
12.12
14.76
15.51
8.86
12.12
9.99
49
12.24
Payout ratio%
11.37
9.26
8.87
10.55
10.72
12.22
14.72
17.22
17.38
18.79
27.76
17.22
11.80
82
337.8
Shares (diluted)M
354.1
356.5
398.7
392.7
388.9
406.3
466.4
499.2
474.1
438.1
354.8
2.41%
2.10%
46
2.55
Buyback yield%
19.78
21.83
21.64
21.62
20.60
18.37
16.18
15.52
15.52
15.28
8.58
15.52
19.08
90
0.386
D/E ratiox
1.733
2.029
2.360
2.406
2.820
3.260
3.568
4.105
4.328
4.263
0.464
4.105
3.040
54
47.94
Enterprise value฿M
403.4
430.3
483.6
515.0
565.8
638.7
659.8
668.5
657.0
614.7
57.81
1.67%
5.23%
95
380.3
LT debt฿M
581.9
522.0
561.0
609.2
592.5
637.6
607.9
577.0
564.0
562.5
77.12
(1.03%)
(0.68%)
67
Revenue
฿978.2M
4.34%
1.00×
Cost of revenue
฿649.8M
4.01%
0.97×
Operating expenses
฿143.3M
4.93%
1.06×
Goodwill & intangibles
19.47%