388.2
Revenue฿M
399.7
412.8
419.0
430.9
437.5
450.1
459.6
471.8
486.0
504.5
413.5
2.89%
2.49%
65
11.41
Revenue growth%
11.68
14.65
12.34
9.66
11.41
8.73
11.39
9.55
11.71
9.54
17.56
9.55
11.40
88
12.58
Gross margin%
6.85
5.84
3.02
3.79
1.47
0.40
2.50
4.52
2.30
0.40
29.31
2.30
2.76
25
10.02
Operating margin%
6.82
7.48
6.91
9.30
8.37
7.66
6.70
8.17
10.77
11.45
6.63
8.17
7.92
8
24.91
Net margin%
12.43
10.64
12.38
12.07
11.07
11.14
10.11
7.60
7.86
7.58
5.82
7.86
10.85
17
34.47
P/E ratio (avg)x
32.13
34.73
33.67
35.09
36.06
37.03
39.21
43.62
46.17
48.67
7.983
43.62
36.54
88
14.88
EV/EBITx
14.75
15.24
16.14
16.61
18.31
19.87
19.64
20.77
22.11
22.39
35.98
20.77
18.98
19
7.14
FCF yield (avg)%
10.36
12.71
10.04
12.51
11.87
9.29
11.26
13.54
15.97
17.66
7.28
13.54
12.19
13
23.39
FCF margin%
28.73
30.42
27.98
30.25
27.48
29.17
31.48
33.95
33.61
31.51
5.34
31.51
30.34
52
1.176
FCF / Net incomex
1.056
0.998
1.116
1.046
1.129
1.307
1.355
1.562
1.530
1.542
1.732
1.530
1.218
28
8.01
ROIC%
18.24
16.00
17.35
15.00
15.24
17.98
18.77
18.20
20.02
20.84
10.35
18.77
18.09
76
4.13
Return on equity%
15.45
17.95
15.78
18.05
19.29
16.94
17.39
17.66
19.34
18.19
6.14
17.66
17.81
76
25.38
Return on assets%
15.02
14.43
14.07
13.44
11.97
10.31
7.61
7.56
7.67
7.86
14.46
7.67
11.14
74
0.63
EPS฿
0.26
0.27
0.25
0.27
0.30
0.32
0.33
0.36
0.38
0.40
0.70
6.05%
4.99%
—
2.57
EPS growth%
7.23
7.82
7.33
5.19
5.30
4.58
4.67
7.04
7.22
7.91
2.12
7.04
7.13
51
0.36
Bookvalue per sh฿
0.52
0.49
0.56
0.63
0.61
0.62
0.58
0.65
0.63
0.64
0.50
0.93%
3.36%
—
0.33
FCF per share฿
1.02
1.09
1.29
1.45
1.67
1.60
1.83
1.83
2.12
2.38
0.44
7.30%
9.27%
—
0.16
Dividend per sh฿
0.72
0.77
0.88
0.89
0.99
0.99
1.04
1.16
1.39
1.69
0.37
11.32%
10.28%
—
29.95
Div yield (avg)%
27.97
29.81
26.87
24.76
22.62
22.56
23.28
21.46
18.79
18.33
2.27
21.46
22.95
15
8.99
Payout ratio%
8.59
6.56
5.05
7.96
5.11
2.38
0.40
0.40
0.40
0.40
13.23
0.40
3.71
5
284.2
Shares (diluted)M
388.9
381.3
394.4
460.3
502.4
538.6
599.5
712.6
860.8
993.7
285.6
14.61%
10.31%
21
27.28
Buyback yield%
22.48
22.53
21.39
22.80
21.11
19.10
16.87
14.27
11.55
12.63
3.80
14.27
20.10
16
0.882
D/E ratiox
0.878
0.955
0.923
1.066
1.225
1.441
1.519
1.702
1.979
2.357
1.429
1.702
1.333
58
156.0
Enterprise value฿M
341.9
398.2
372.3
392.5
436.1
474.8
523.5
543.8
512.1
577.0
169.6
5.76%
5.96%
69
155.2
LT debt฿M
135.3
142.4
143.9
144.9
133.9
151.3
168.0
189.2
194.2
202.9
203.6
8.67%
3.67%
64
Revenue
฿504.5M
2.49%
1.00×
Cost of revenue
฿310.0M
2.31%
0.98×
Operating expenses
฿60.04M
2.69%
1.02×
Spread over hurdle
12.00%