180.4
Revenue฿M
298.6
313.4
338.5
361.4
382.7
410.7
433.9
472.2
509.9
545.1
186.8
7.33%
6.65%
43
24.97
Revenue growth%
24.93
22.75
21.04
18.41
20.08
22.14
23.12
20.98
18.35
18.80
23.21
20.98
21.01
73
29.71
Gross margin%
24.03
24.69
24.66
25.84
23.14
25.28
23.17
25.79
24.35
22.96
3.20
24.35
24.51
44
26.02
Operating margin%
10.25
10.05
10.40
8.71
8.53
8.14
8.27
10.22
9.60
7.10
26.38
8.27
9.15
87
2.87
Net margin%
22.52
20.19
20.93
18.80
19.77
19.32
22.28
21.08
22.45
22.37
15.73
22.28
21.00
38
30.65
P/E ratio (avg)x
19.84
20.79
21.70
23.18
21.22
19.09
18.29
17.95
16.43
17.08
25.67
17.95
19.46
34
28.54
EV/EBITx
16.69
14.82
15.74
13.85
13.49
12.89
12.14
12.77
10.83
10.42
28.63
12.14
13.19
56
21.46
FCF yield (avg)%
15.34
18.32
16.91
18.69
16.62
17.33
18.95
18.13
18.22
15.61
16.24
18.13
17.73
31
4.73
FCF margin%
17.26
19.69
22.00
20.05
22.94
23.46
25.07
24.88
23.33
22.06
14.93
23.46
22.50
66
0.380
FCF / Net incomex
0.116
0.122
0.112
0.104
0.099
0.090
0.080
0.082
0.081
0.087
0.959
0.082
0.095
39
18.08
ROIC%
21.31
21.00
18.57
20.14
21.05
20.08
18.91
16.58
14.85
12.92
7.84
16.58
19.50
88
11.12
Return on equity%
11.53
9.11
8.54
7.66
6.52
8.49
10.70
13.10
11.05
14.03
23.20
11.05
9.91
82
23.93
Return on assets%
2.36
2.53
2.42
5.32
5.28
2.95
1.16
0.40
0.40
1.66
21.37
1.16
2.39
8
0.19
EPS฿
0.82
0.91
0.89
0.88
0.91
0.95
0.97
0.96
1.03
1.02
0.20
2.25%
3.43%
—
23.97
EPS growth%
0.66
0.52
0.46
0.40
1.31
0.40
3.36
4.51
6.54
6.30
22.02
4.51
0.99
76
0.73
Bookvalue per sh฿
0.97
0.97
1.14
1.13
1.13
1.33
1.54
1.82
1.93
2.23
0.27
14.49%
9.73%
—
0.88
FCF per share฿
0.27
0.24
0.27
0.27
0.29
0.27
0.29
0.29
0.32
0.33
0.96
2.36%
1.64%
—
1.17
Dividend per sh฿
1.38
1.36
1.31
1.20
1.13
1.06
1.10
0.99
0.99
0.91
0.82
(4.33%)
(3.39%)
—
27.27
Div yield (avg)%
30.95
32.85
29.96
27.23
24.71
26.04
27.46
26.30
28.13
30.59
28.35
27.46
27.80
36
28.00
Payout ratio%
9.53
10.06
8.20
5.22
5.51
6.31
3.68
2.36
2.54
2.75
2.47
2.75
5.36
65
0.434
Shares (diluted)B
0.594
0.689
0.715
0.718
0.832
0.799
0.760
0.842
0.978
1.014
0.444
4.03%
7.06%
27
3.97
Buyback yield%
30.90
33.00
35.99
38.08
36.90
36.66
34.98
34.04
36.56
37.11
7.36
36.56
36.28
63
1.194
D/E ratiox
2.106
2.453
2.917
2.831
3.220
3.827
3.948
4.448
4.388
4.807
0.647
4.388
3.523
87
509.5
Enterprise value฿M
221.7
213.8
203.7
184.7
189.3
188.6
174.9
155.2
150.0
151.7
158.0
(4.33%)
(4.83%)
9
0.257
LT debt฿B
0.570
0.642
0.671
0.664
0.721
0.848
0.818
0.851
0.973
1.033
0.499
7.46%
7.74%
76
Revenue
฿545.1M
6.65%
1.00×
Cost of revenue
฿349.4M
6.78%
1.01×
Operating expenses
฿89.05M
6.44%
0.98×
Cash and investments
17.22%
Spread over hurdle
(1.83%)