359.6
Revenue฿M
376.8
383.6
394.6
397.1
394.0
406.5
407.2
412.2
409.6
424.2
401.0
1.49%
1.38%
93
13.39
Revenue growth%
5.70
4.72
1.80
0.93
0.40
0.40
1.87
1.43
4.29
5.51
6.41
1.87
1.84
19
23.93
Gross margin%
17.25
19.74
21.06
19.13
19.96
17.09
19.38
17.39
14.43
13.10
6.06
17.09
18.26
79
23.21
Operating margin%
32.28
34.38
32.49
33.18
36.18
33.61
33.51
33.14
30.17
28.97
12.24
33.14
33.16
90
27.10
Net margin%
28.97
30.60
33.42
30.54
28.30
28.14
27.25
24.54
25.95
27.27
11.13
27.25
28.22
20
11.14
P/E ratio (avg)x
21.11
20.29
23.07
24.16
24.15
25.67
24.10
24.00
22.03
21.96
22.83
24.00
23.54
80
23.44
EV/EBITx
16.27
13.99
13.09
13.74
13.22
11.66
11.79
12.55
11.33
11.31
34.20
11.66
12.82
89
20.05
FCF yield (avg)%
14.85
14.87
17.47
19.96
20.11
17.66
15.65
18.54
20.55
20.08
7.69
18.54
18.10
19
6.98
FCF margin%
15.15
13.74
13.63
16.12
13.17
11.02
12.69
14.59
13.81
14.21
29.29
13.81
13.78
30
0.707
FCF / Net incomex
1.024
1.126
1.130
1.162
1.104
1.043
1.069
1.119
1.103
1.095
0.131
1.095
1.103
71
16.68
ROIC%
6.96
5.80
3.33
4.61
6.98
7.12
4.27
2.46
0.79
1.37
23.78
2.46
4.44
12
10.62
Return on equity%
24.40
22.83
22.12
19.31
18.49
16.50
16.13
16.97
18.28
16.73
21.07
16.73
18.39
29
2.12
Return on assets%
30.24
28.23
27.31
26.32
26.18
28.28
28.23
28.70
30.17
30.40
29.71
28.70
28.26
49
0.11
EPS฿
0.14
0.16
0.16
0.17
0.18
0.18
0.21
0.24
0.26
0.31
0.11
11.69%
8.57%
—
28.06
EPS growth%
18.62
19.08
19.45
18.58
18.25
19.24
20.42
18.63
17.84
18.01
11.08
18.63
18.63
79
0.11
Bookvalue per sh฿
0.11
0.11
0.12
0.13
0.13
0.12
0.11
0.12
0.12
0.12
0.05
(1.57%)
0.16%
—
0.07
FCF per share฿
0.15
0.17
0.15
0.16
0.16
0.16
0.15
0.16
0.17
0.17
0.06
1.28%
0.43%
—
0.07
Dividend per sh฿
0.06
0.07
0.08
0.08
0.09
0.10
0.11
0.12
0.11
0.13
0.08
7.28%
9.79%
—
9.48
Div yield (avg)%
5.12
2.13
4.60
1.93
0.40
0.40
0.40
0.40
0.40
2.56
17.52
0.40
1.16
47
27.33
Payout ratio%
10.49
11.66
11.16
13.94
11.57
14.01
14.17
16.72
18.74
19.38
3.34
16.72
13.98
6
1.014
Shares (diluted)B
1.356
1.442
1.626
1.613
1.560
1.755
1.701
1.905
1.985
2.015
0.990
5.26%
4.58%
83
22.93
Buyback yield%
6.04
4.44
1.46
1.66
0.40
0.40
0.40
0.40
0.40
0.40
4.42
0.40
0.40
24
1.494
D/E ratiox
0.943
1.109
1.104
1.255
1.383
1.619
1.829
1.785
1.815
1.827
0.321
1.815
1.501
83
367.7
Enterprise value฿M
270.4
302.3
300.2
311.7
324.9
347.8
349.8
336.2
327.7
345.6
167.1
1.24%
2.46%
22
69.13
LT debt฿M
176.2
180.9
187.5
201.3
186.6
156.9
161.1
161.6
169.6
146.1
315.1
(4.77%)
(3.51%)
76
Revenue
฿424.2M
1.38%
1.00×
Cost of revenue
฿297.0M
1.38%
1.00×
Operating expenses
฿93.02M
1.38%
1.00×
Cash and investments
16.37%
Property and equipment
15.65%
Spread over hurdle
(5.89%)