255.8
Revenue฿M
289.1
308.3
330.5
359.4
378.2
395.8
428.2
446.8
483.2
521.3
282.6
6.63%
6.64%
34
7.44
Revenue growth%
26.09
28.87
27.51
29.64
28.03
30.25
30.80
29.22
29.74
30.93
20.53
30.25
29.43
10
6.87
Gross margin%
10.95
10.02
10.98
12.63
12.91
13.43
12.03
13.51
16.47
18.58
3.98
13.51
12.77
79
9.53
Operating margin%
19.57
21.13
23.00
20.23
20.10
20.17
21.34
19.29
16.72
15.97
9.71
19.29
20.14
10
9.91
Net margin%
20.40
22.37
20.45
22.97
20.21
21.42
20.40
20.03
17.36
16.29
25.78
20.03
20.40
72
9.385
P/E ratio (avg)x
38.72
40.55
46.21
44.26
41.27
46.86
47.92
44.14
45.27
52.22
14.51
46.86
44.76
82
7.845
EV/EBITx
29.66
32.08
33.03
33.96
33.58
34.15
37.92
44.27
49.00
54.39
35.65
44.27
34.05
69
4.25
FCF yield (avg)%
7.33
6.26
8.70
10.11
8.00
10.35
13.02
14.41
16.11
13.36
7.19
13.36
10.23
86
23.81
FCF margin%
0.40
2.35
4.89
3.50
2.21
4.29
6.86
4.26
2.97
4.37
7.46
4.29
3.88
31
1.099
FCF / Net incomex
1.437
1.336
1.465
1.333
1.218
1.081
1.109
1.030
1.109
1.066
1.119
1.081
1.163
24
12.22
ROIC%
26.29
23.34
23.09
24.15
26.16
24.31
26.88
25.47
24.61
25.99
7.81
25.47
25.04
40
2.52
Return on equity%
23.18
22.26
19.30
19.26
17.23
15.00
16.15
14.07
14.91
16.51
10.22
15.00
16.87
23
15.36
Return on assets%
17.17
19.34
17.54
14.84
16.19
13.67
11.90
13.56
15.92
17.58
14.22
13.67
16.06
40
0.12
EPS฿
0.28
0.25
0.28
0.29
0.30
0.31
0.29
0.27
0.27
0.26
0.12
(3.33%)
(1.10%)
—
18.67
EPS growth%
16.86
19.72
19.38
22.15
23.26
20.79
18.24
17.44
17.26
20.18
22.70
18.24
19.55
38
0.06
Bookvalue per sh฿
0.16
0.17
0.17
0.17
0.18
0.20
0.22
0.22
0.21
0.20
0.21
2.40%
2.85%
—
0.17
FCF per share฿
0.22
0.23
0.22
0.20
0.22
0.20
0.19
0.16
0.17
0.19
0.14
(2.85%)
(0.89%)
—
0.20
Dividend per sh฿
0.26
0.26
0.27
0.26
0.25
0.25
0.24
0.23
0.22
0.22
0.30
(2.90%)
(1.96%)
—
13.11
Div yield (avg)%
21.85
19.85
22.67
23.05
20.39
22.39
23.02
24.35
24.22
25.11
24.30
24.22
22.84
57
8.78
Payout ratio%
6.88
8.34
5.52
3.29
2.84
3.30
1.05
3.28
1.05
0.40
27.89
1.05
3.29
65
0.754
Shares (diluted)B
1.420
1.470
1.622
1.794
1.941
2.236
2.369
2.741
3.238
3.378
0.786
11.72%
10.70%
49
24.56
Buyback yield%
14.23
16.89
16.86
18.37
16.56
15.15
16.07
18.52
16.67
15.62
9.90
16.07
16.62
89
1.569
D/E ratiox
1.115
1.327
1.368
1.582
1.652
1.603
1.548
1.513
1.505
1.750
1.777
1.548
1.530
68
272.5
Enterprise value฿M
328.1
305.2
321.3
307.4
307.1
273.9
255.5
239.7
235.1
250.8
166.1
(3.97%)
(2.96%)
38
398.3
LT debt฿M
112.2
107.9
111.8
105.5
114.7
129.6
124.8
116.0
119.2
113.6
461.6
(0.20%)
1.01%
82
Revenue
฿521.3M
6.64%
1.00×
Cost of revenue
฿358.5M
6.91%
1.03×
Operating expenses
฿102.1M
5.90%
0.93×
Cash and investments
13.61%
Spread over hurdle
(4.21%)