143.0
Revenue฿M
121.2
127.2
133.1
136.7
142.2
150.5
157.9
168.2
180.1
187.5
153.3
5.68%
5.05%
31
20.21
Revenue growth%
32.26
34.15
35.87
36.38
38.18
35.33
33.62
33.64
34.46
32.78
18.09
33.64
34.30
12
18.66
Gross margin%
5.40
3.21
5.65
7.27
5.22
2.61
1.30
0.40
1.64
1.83
12.84
1.64
2.91
81
3.39
Operating margin%
23.35
22.15
24.14
21.62
23.83
26.11
27.11
29.72
31.43
33.48
16.55
29.72
25.13
13
26.20
Net margin%
24.89
27.04
24.68
24.39
26.22
27.09
28.05
28.79
27.24
28.21
18.31
28.05
27.07
49
14.89
P/E ratio (avg)x
20.36
23.08
22.41
24.68
25.65
26.44
25.55
29.37
28.45
30.25
13.20
28.45
25.60
86
22.61
EV/EBITx
27.38
27.97
30.29
30.20
28.61
31.31
34.86
37.05
40.16
41.14
20.13
37.05
30.80
47
19.60
FCF yield (avg)%
19.48
21.40
22.68
20.94
23.07
22.65
22.08
19.39
20.86
21.93
4.20
21.93
21.67
31
23.20
FCF margin%
28.90
26.05
27.99
30.90
33.66
32.74
31.39
30.45
31.70
29.03
12.76
31.39
30.68
42
1.632
FCF / Net incomex
0.815
0.858
0.894
0.914
0.944
1.094
1.156
1.165
1.314
1.541
1.347
1.165
1.019
20
15.05
ROIC%
9.25
7.69
8.78
8.17
5.79
5.17
3.16
4.21
5.26
3.90
25.53
4.21
5.52
22
19.71
Return on equity%
20.34
22.26
22.20
23.36
25.44
25.92
26.70
27.08
28.01
25.24
6.65
26.70
25.34
30
2.51
Return on assets%
0.40
2.51
0.40
0.40
0.40
0.40
0.68
2.44
2.06
2.74
21.43
2.06
0.54
23
0.34
EPS฿
0.39
0.43
0.47
0.47
0.52
0.58
0.55
0.57
0.60
0.67
0.36
5.38%
5.26%
—
15.74
EPS growth%
15.46
17.15
16.76
16.34
14.00
14.78
12.72
9.73
7.01
4.24
9.67
9.73
14.39
35
0.06
Bookvalue per sh฿
0.42
0.50
0.60
0.60
0.66
0.69
0.69
0.75
0.77
0.85
0.10
5.18%
8.30%
—
0.11
FCF per share฿
0.39
0.36
0.38
0.38
0.38
0.44
0.44
0.42
0.42
0.45
0.12
3.27%
2.21%
—
0.36
Dividend per sh฿
0.20
0.19
0.21
0.20
0.21
0.20
0.18
0.19
0.18
0.16
0.17
(5.30%)
(0.63%)
—
14.20
Div yield (avg)%
20.24
18.13
20.39
21.46
23.27
20.84
21.42
22.04
22.34
24.20
17.96
22.04
21.44
65
21.17
Payout ratio%
6.02
7.85
8.40
10.80
9.90
11.84
13.17
16.10
13.62
15.50
8.06
13.62
11.32
61
0.732
Shares (diluted)B
0.754
0.851
0.978
0.997
1.036
0.976
0.964
1.040
1.061
1.104
0.726
1.28%
3.48%
55
16.63
Buyback yield%
0.40
0.71
1.14
0.50
0.40
0.40
0.40
1.50
2.07
1.61
15.48
1.50
0.61
53
1.727
D/E ratiox
0.433
0.374
0.396
0.430
0.394
0.404
0.437
0.436
0.449
0.435
0.658
0.436
0.431
72
143.6
Enterprise value฿M
226.0
250.1
288.6
283.2
292.1
291.8
340.1
406.8
459.0
454.0
132.4
9.22%
8.86%
74
78.30
LT debt฿M
206.3
213.5
248.9
245.7
261.8
288.0
314.0
322.1
374.9
429.8
51.30
10.42%
7.81%
34
Revenue
฿187.5M
5.05%
1.00×
Cost of revenue
฿93.05M
4.70%
0.97×
Operating expenses
฿40.33M
5.60%
1.05×
Goodwill & intangibles
16.43%