133.0
Revenue฿M
136.4
142.6
151.9
160.8
171.1
180.0
189.0
200.0
209.5
226.5
140.0
5.77%
5.78%
80
5.41
Revenue growth%
31.13
30.35
33.20
30.92
33.49
36.11
35.79
38.39
38.98
40.13
28.87
38.39
34.64
92
11.46
Gross margin%
1.93
0.53
2.54
2.72
2.44
4.39
3.10
3.24
3.95
2.02
8.26
3.24
2.63
83
10.91
Operating margin%
6.13
6.71
8.42
10.55
8.38
10.77
9.71
10.27
12.80
15.70
29.53
10.77
9.99
55
15.41
Net margin%
15.43
14.23
11.33
14.29
15.01
14.61
15.88
15.50
17.01
19.84
28.94
15.88
15.22
31
29.44
P/E ratio (avg)x
6.938
7.504
7.259
6.384
5.736
6.147
6.263
5.336
4.596
4.246
11.80
5.336
6.205
83
13.61
EV/EBITx
38.63
38.71
36.26
37.55
39.60
37.67
42.91
43.66
41.39
46.03
12.48
42.91
39.16
70
2.56
FCF yield (avg)%
7.62
6.11
6.92
6.36
6.80
5.93
8.45
9.49
7.79
9.98
9.45
8.45
7.27
54
3.80
FCF margin%
31.94
32.26
34.07
35.71
35.88
33.66
35.48
36.31
34.69
36.44
5.08
35.48
35.09
43
0.782
FCF / Net incomex
1.183
1.416
1.611
1.906
1.990
2.236
2.461
2.948
3.014
3.121
0.717
2.948
2.113
60
8.48
ROIC%
4.76
3.49
4.15
2.69
2.62
1.08
0.40
3.02
4.74
3.46
24.71
3.02
3.24
24
26.87
Return on equity%
4.54
4.01
6.47
4.87
3.71
6.38
5.21
3.08
2.53
1.43
11.48
3.08
4.28
83
20.70
Return on assets%
11.70
11.01
10.87
10.01
8.74
11.06
10.93
11.45
9.01
11.73
12.66
11.06
10.97
31
0.09
EPS฿
0.47
0.53
0.60
0.64
0.75
0.88
0.87
0.95
1.11
1.19
0.10
9.86%
10.15%
—
16.48
EPS growth%
13.84
13.02
11.26
13.15
15.27
13.41
13.36
16.08
15.27
15.96
25.30
15.27
13.62
48
0.07
Bookvalue per sh฿
0.18
0.20
0.22
0.23
0.26
0.26
0.27
0.31
0.29
0.32
0.21
4.51%
6.91%
—
0.28
FCF per share฿
0.56
0.54
0.52
0.56
0.61
0.68
0.76
0.77
0.74
0.80
0.12
5.49%
5.08%
—
0.31
Dividend per sh฿
0.39
0.46
0.53
0.59
0.69
0.77
0.92
0.97
1.05
1.10
0.20
9.77%
13.03%
—
16.88
Div yield (avg)%
3.71
5.81
5.55
6.45
8.44
5.87
3.80
1.77
4.08
3.93
24.78
3.93
4.81
88
20.80
Payout ratio%
19.93
20.97
22.07
20.14
21.22
23.07
21.21
19.40
20.02
21.46
6.73
21.21
21.09
41
308.5
Shares (diluted)M
260.0
288.3
321.5
318.1
324.4
290.2
291.5
318.8
325.8
306.7
303.9
(1.12%)
0.99%
85
23.85
Buyback yield%
19.90
17.14
19.49
17.94
17.40
20.21
19.70
20.78
18.63
20.15
15.77
20.15
19.60
33
0.473
D/E ratiox
1.614
1.683
1.663
1.843
1.901
1.849
1.919
2.261
2.525
2.923
1.772
2.261
1.875
8
76.01
Enterprise value฿M
179.1
212.7
221.6
240.1
272.7
289.1
298.5
290.3
334.0
373.2
74.40
6.47%
8.62%
42
163.2
LT debt฿M
87.40
86.16
97.04
101.6
110.2
122.6
116.0
124.8
122.3
140.4
104.4
4.96%
6.42%
39
Revenue
฿226.5M
5.78%
1.00×
Cost of revenue
฿158.1M
5.75%
1.00×
Operating expenses
฿42.18M
5.82%
1.00×