644.6
Revenue฿M
335.9
358.1
382.1
407.5
424.6
438.3
467.5
485.5
514.0
536.3
681.9
4.78%
5.49%
16
17.52
Revenue growth%
12.36
12.81
10.68
13.47
15.90
15.55
13.85
14.86
12.96
13.07
12.07
13.85
13.27
14
24.18
Gross margin%
9.41
10.56
10.26
7.85
5.14
5.60
5.45
7.87
6.00
8.85
23.83
6.00
7.86
85
27.77
Operating margin%
27.60
26.22
27.73
28.90
26.50
25.16
26.12
23.81
26.19
26.77
16.55
26.12
26.36
65
12.19
Net margin%
7.05
5.38
3.00
2.95
1.38
0.40
1.37
3.22
2.56
1.91
25.32
1.91
2.76
37
20.53
P/E ratio (avg)x
30.31
34.77
34.65
37.21
42.56
40.58
42.88
45.66
52.80
61.04
13.38
45.66
41.57
92
21.28
EV/EBITx
28.52
26.82
23.95
22.18
23.93
22.02
23.29
26.20
26.42
23.56
6.547
23.56
23.94
50
17.81
FCF yield (avg)%
4.63
3.71
6.70
6.26
8.42
8.15
8.09
6.65
4.47
5.33
2.86
6.65
6.45
19
25.31
FCF margin%
21.33
21.98
20.48
18.01
15.64
16.07
15.53
13.40
14.99
16.43
16.16
15.53
16.25
72
0.873
FCF / Net incomex
1.528
1.747
1.739
1.928
1.845
1.932
1.963
1.913
2.143
2.163
0.678
1.963
1.921
36
2.91
ROIC%
9.90
11.92
12.78
15.73
13.98
15.22
13.07
10.27
8.94
6.51
11.05
10.27
12.35
63
13.06
Return on equity%
20.06
19.21
20.74
22.25
22.74
22.83
25.68
27.77
27.93
28.06
18.05
27.77
22.78
28
29.55
Return on assets%
30.28
32.93
30.04
32.45
30.18
31.71
33.97
33.39
30.42
28.10
3.31
31.71
31.06
17
0.61
EPS฿
0.70
0.68
0.71
0.76
0.81
0.77
0.78
0.85
0.90
0.79
0.64
(0.57%)
1.72%
—
24.29
EPS growth%
30.62
30.10
29.89
27.41
24.52
26.06
23.45
25.46
22.92
20.78
21.14
23.45
25.76
52
0.38
Bookvalue per sh฿
0.74
0.75
0.71
0.75
0.87
0.95
1.05
1.04
1.09
1.10
0.51
4.77%
5.54%
—
0.53
FCF per share฿
0.86
0.82
0.75
0.81
0.91
0.90
0.98
0.92
1.04
1.15
0.83
4.95%
3.90%
—
0.27
Dividend per sh฿
0.59
0.64
0.65
0.67
0.75
0.83
0.87
0.88
0.85
0.83
0.64
1.94%
3.16%
—
16.11
Div yield (avg)%
26.03
25.11
23.49
23.58
22.12
22.96
22.28
24.62
24.90
26.35
24.61
24.62
24.10
61
19.15
Payout ratio%
15.53
18.44
19.31
20.99
20.00
19.82
18.71
20.57
21.86
20.43
12.59
20.43
19.91
77
0.609
Shares (diluted)B
0.853
0.879
0.911
1.018
1.099
1.187
1.147
1.188
1.291
1.451
0.616
5.71%
5.89%
40
13.64
Buyback yield%
12.71
15.47
14.10
15.17
15.73
15.28
13.90
12.48
11.07
11.64
20.63
12.48
14.00
74
1.018
D/E ratiox
1.617
1.535
1.752
1.888
2.082
2.194
2.575
2.804
2.722
3.116
1.736
2.722
2.138
90
521.5
Enterprise value฿M
466.0
519.2
550.3
553.2
585.4
654.9
613.1
621.5
624.2
674.6
492.6
2.88%
4.08%
45
136.9
LT debt฿M
414.9
440.4
422.1
399.6
409.0
438.6
450.3
430.5
472.5
473.6
287.8
2.98%
2.52%
91
Revenue
฿536.3M
5.49%
1.00×
Cost of revenue
฿285.0M
5.53%
1.00×
Operating expenses
฿88.06M
5.30%
0.98×
Property and equipment
20.92%
Cash and investments
19.68%
Spread over hurdle
47.49%