195.5
Revenue฿M
267.7
276.4
285.9
304.7
319.9
331.2
350.3
361.2
372.2
395.4
201.5
4.33%
4.35%
75
9.41
Revenue growth%
26.60
26.68
29.08
28.45
28.04
26.71
25.39
22.76
19.92
18.41
10.17
22.76
26.64
85
26.52
Gross margin%
28.06
30.14
30.96
32.13
32.43
30.06
32.70
32.12
34.62
32.57
5.04
32.57
32.12
18
19.49
Operating margin%
23.36
25.65
23.06
24.87
26.12
28.88
28.65
28.79
30.43
28.27
11.32
28.79
27.19
16
15.46
Net margin%
15.43
12.57
11.92
14.91
12.51
11.11
8.60
10.75
8.12
5.58
14.90
8.60
11.51
48
7.828
P/E ratio (avg)x
20.79
23.70
28.28
33.53
40.81
49.65
59.94
67.06
75.67
86.20
22.69
67.06
45.23
50
16.19
EV/EBITx
20.98
21.20
20.78
19.96
21.29
19.69
19.46
19.13
20.57
18.91
33.91
19.46
20.26
47
20.75
FCF yield (avg)%
7.61
6.17
7.20
5.34
4.17
1.77
1.58
4.23
6.90
9.09
17.96
4.23
5.75
45
6.28
FCF margin%
34.20
32.00
29.45
26.55
24.00
23.20
24.21
21.46
20.49
21.42
16.69
21.46
24.11
77
1.644
FCF / Net incomex
0.861
0.898
0.960
0.894
0.889
0.887
0.842
0.830
0.877
0.785
1.448
0.842
0.882
17
14.39
ROIC%
3.10
2.11
0.40
1.90
4.66
1.82
3.24
4.13
2.78
3.06
13.21
3.06
2.92
18
28.48
Return on equity%
11.39
9.13
6.85
8.47
6.57
6.80
8.58
6.83
8.61
7.48
3.26
7.48
7.97
69
7.61
Return on assets%
22.89
25.43
22.70
25.27
23.16
23.89
21.25
23.15
26.00
27.65
24.73
23.89
23.52
94
0.49
EPS฿
0.51
0.56
0.57
0.58
0.52
0.56
0.52
0.50
0.45
0.45
0.53
(2.69%)
(1.75%)
—
14.96
EPS growth%
5.49
2.98
4.53
1.98
0.40
0.40
0.44
0.40
0.61
0.40
29.10
0.40
0.52
94
0.37
Bookvalue per sh฿
1.23
1.26
1.43
1.45
1.63
1.69
1.92
2.19
2.17
2.46
0.78
8.61%
8.93%
—
0.14
FCF per share฿
0.33
0.33
0.36
0.40
0.39
0.42
0.42
0.45
0.48
0.51
0.53
5.51%
5.57%
—
0.28
Dividend per sh฿
0.23
0.22
0.24
0.26
0.25
0.24
0.26
0.27
0.29
0.33
0.50
5.12%
3.84%
—
3.05
Div yield (avg)%
15.69
17.59
15.81
13.64
12.53
15.09
16.75
17.01
17.77
16.63
19.80
16.75
16.22
69
19.82
Payout ratio%
14.58
16.23
17.94
15.12
17.60
15.27
14.84
13.07
15.75
18.38
25.40
15.27
15.51
68
406.9
Shares (diluted)M
586.0
629.1
696.7
738.3
723.9
751.1
791.1
747.3
739.1
783.5
408.1
1.60%
4.47%
84
21.65
Buyback yield%
17.41
17.08
17.17
16.19
14.08
15.77
18.16
20.30
23.00
21.33
29.92
20.30
17.29
20
0.608
D/E ratiox
1.716
1.728
1.903
1.784
2.049
1.990
2.273
2.243
2.444
2.682
1.042
2.273
2.020
62
304.3
Enterprise value฿M
382.3
453.4
517.5
613.9
637.2
727.2
847.5
893.5
920.9
918.7
168.3
7.59%
10.25%
50
118.4
LT debt฿M
94.71
111.6
118.4
115.6
134.1
130.8
139.7
147.4
158.2
170.0
207.0
4.87%
6.08%
27
Revenue
฿395.4M
4.35%
1.00×
Cost of revenue
฿254.5M
4.62%
1.03×
Operating expenses
฿84.67M
3.97%
0.96×
Goodwill & intangibles
15.47%
Spread over hurdle
(3.57%)