180.9
Revenue฿M
152.9
163.4
173.9
189.2
198.8
210.7
229.4
242.3
256.1
278.6
186.6
6.99%
6.93%
73
5.66
Revenue growth%
3.66
4.89
4.99
3.48
5.79
6.02
6.20
5.92
5.85
8.70
15.18
6.02
5.82
54
11.49
Gross margin%
18.35
18.35
20.81
18.64
17.77
15.91
17.17
18.43
16.97
19.83
12.69
17.17
18.35
38
3.44
Operating margin%
3.79
3.16
0.93
0.40
0.40
3.34
4.52
6.97
6.46
6.07
22.97
6.07
3.56
72
28.17
Net margin%
25.11
22.83
22.85
20.74
21.85
23.39
25.52
28.19
30.19
32.92
4.38
28.19
24.25
24
20.94
P/E ratio (avg)x
60.04
60.20
61.01
66.15
69.95
70.06
75.78
81.76
92.84
94.03
37.14
81.76
70.01
34
22.51
EV/EBITx
4.068
4.184
3.817
3.597
3.495
3.792
3.490
3.061
2.727
2.555
27.52
3.061
3.546
19
23.40
FCF yield (avg)%
19.20
19.81
18.37
21.03
19.61
20.08
18.29
17.84
20.19
20.00
6.40
20.00
19.71
29
27.63
FCF margin%
3.43
5.28
7.59
8.20
6.29
3.82
3.58
1.54
1.51
0.81
11.01
1.54
3.70
44
0.624
FCF / Net incomex
1.967
1.933
2.272
2.346
2.276
2.314
2.547
3.065
3.544
3.569
1.746
3.065
2.330
39
11.57
ROIC%
20.28
22.04
22.78
20.95
18.26
20.07
21.00
20.51
20.51
20.46
8.67
20.51
20.51
27
5.22
Return on equity%
1.31
4.25
6.43
4.60
5.84
3.83
4.54
6.84
7.72
7.98
21.67
6.84
5.22
81
20.33
Return on assets%
15.42
12.47
11.54
9.68
10.20
11.50
10.87
9.27
8.89
11.18
5.52
10.87
11.02
10
0.30
EPS฿
0.24
0.24
0.22
0.21
0.18
0.18
0.20
0.21
0.20
0.19
0.31
0.83%
(3.52%)
—
15.47
EPS growth%
11.72
10.32
9.57
8.85
8.88
6.24
3.54
2.70
1.88
1.83
27.22
2.70
7.54
83
0.25
Bookvalue per sh฿
0.12
0.14
0.14
0.14
0.15
0.15
0.15
0.18
0.18
0.18
0.31
3.35%
4.39%
—
0.09
FCF per share฿
0.20
0.21
0.22
0.21
0.22
0.22
0.19
0.19
0.18
0.19
0.20
(2.84%)
(0.60%)
—
0.23
Dividend per sh฿
0.20
0.21
0.20
0.19
0.19
0.17
0.18
0.20
0.21
0.20
0.29
1.16%
(1.01%)
—
24.80
Div yield (avg)%
21.60
24.47
26.91
26.72
24.40
22.30
23.95
26.39
27.62
29.73
10.45
26.39
25.43
15
20.61
Payout ratio%
20.60
22.44
24.46
22.02
20.43
22.43
22.76
23.78
26.22
26.98
25.79
23.78
22.60
94
358.2
Shares (diluted)M
310.2
311.1
279.0
287.5
270.3
238.4
209.2
185.4
190.2
172.5
372.7
(8.59%)
(6.39%)
53
10.21
Buyback yield%
14.83
14.42
14.23
11.97
11.08
13.14
12.47
14.84
13.86
15.70
22.71
13.86
14.04
52
1.260
D/E ratiox
1.705
1.648
1.640
1.824
2.085
2.205
2.343
2.237
2.179
2.074
1.596
2.205
2.079
6
246.6
Enterprise value฿M
319.1
346.6
379.2
412.5
449.5
444.5
442.3
495.5
496.7
501.8
280.3
2.22%
5.82%
7
314.7
LT debt฿M
229.9
208.6
227.6
205.6
202.8
208.3
230.9
258.0
282.6
314.3
25.53
9.15%
4.10%
68
Revenue
฿278.6M
6.93%
1.00×
Cost of revenue
฿151.7M
7.40%
1.04×
Operating expenses
฿40.65M
6.20%
0.93×
Cash and investments
15.46%
Spread over hurdle
(1.83%)