38.28
Revenue฿M
74.77
81.12
86.64
96.30
103.7
110.1
118.8
130.2
141.6
153.4
39.46
8.15%
8.28%
31
21.34
Revenue growth%
4.34
5.56
6.36
5.57
3.79
5.27
6.50
6.23
5.89
7.05
20.41
6.23
5.73
57
28.69
Gross margin%
15.01
14.56
15.74
13.84
12.99
10.00
12.46
10.83
8.68
9.45
19.18
10.00
12.72
73
23.84
Operating margin%
11.80
14.36
15.94
15.80
16.65
17.48
17.11
17.06
16.22
16.46
29.34
17.06
16.34
14
19.17
Net margin%
23.31
23.40
24.15
25.59
23.95
22.12
20.45
21.38
23.79
24.56
26.71
22.12
23.59
54
17.76
P/E ratio (avg)x
32.78
35.95
35.19
40.78
42.39
44.72
47.26
52.01
53.59
51.44
12.11
51.44
43.55
69
28.25
EV/EBITx
19.46
18.98
20.43
22.13
19.89
19.34
20.20
18.03
18.99
19.31
26.84
19.31
19.40
30
28.96
FCF yield (avg)%
29.93
28.19
29.24
28.80
26.26
24.87
26.43
25.63
28.39
29.11
29.45
26.43
28.29
11
3.84
FCF margin%
4.14
6.61
5.03
7.99
7.89
8.78
9.67
11.52
8.55
8.75
2.55
8.78
8.27
7
1.097
FCF / Net incomex
0.143
0.151
0.150
0.163
0.148
0.135
0.132
0.141
0.132
0.117
1.453
0.132
0.142
77
6.51
ROIC%
26.13
23.65
22.49
23.20
22.84
23.25
25.08
23.98
25.19
23.99
3.40
23.99
23.81
56
20.64
Return on equity%
15.24
15.13
13.35
12.73
13.61
15.99
18.16
16.94
15.81
13.04
21.10
15.99
15.19
94
20.66
Return on assets%
19.55
20.57
23.53
26.08
24.64
25.36
24.51
24.51
23.31
21.61
25.53
24.51
24.02
39
0.05
EPS฿
0.16
0.17
0.18
0.20
0.19
0.22
0.22
0.26
0.26
0.29
0.06
8.06%
5.70%
—
17.19
EPS growth%
11.90
12.32
14.27
13.75
14.54
14.50
12.65
15.38
13.63
11.19
27.39
13.63
13.69
7
0.07
Bookvalue per sh฿
0.12
0.12
0.13
0.13
0.12
0.12
0.12
0.11
0.11
0.11
0.06
(2.01%)
(1.34%)
—
0.05
FCF per share฿
0.18
0.20
0.21
0.19
0.17
0.15
0.17
0.18
0.19
0.21
0.11
4.48%
0.82%
—
0.21
Dividend per sh฿
0.43
0.42
0.42
0.45
0.50
0.58
0.61
0.60
0.62
0.71
0.23
7.36%
5.35%
—
6.23
Div yield (avg)%
17.56
16.54
17.83
16.61
17.59
18.22
20.22
18.83
21.73
20.21
15.75
20.21
18.03
46
23.42
Payout ratio%
17.05
18.18
20.51
18.08
17.57
16.12
16.66
17.21
15.34
17.22
11.14
16.66
17.21
7
245.1
Shares (diluted)M
331.6
381.7
410.8
417.3
411.2
458.1
448.5
433.1
421.0
410.8
236.0
(0.02%)
3.60%
28
8.05
Buyback yield%
5.33
3.41
4.32
2.81
0.40
1.06
0.40
3.36
0.70
3.60
24.26
1.06
3.09
28
0.165
D/E ratiox
0.354
0.348
0.412
0.449
0.514
0.506
0.537
0.602
0.713
0.774
1.613
0.602
0.510
56
115.7
Enterprise value฿M
76.28
77.74
80.96
80.10
79.33
80.54
74.49
72.79
70.62
65.80
50.27
(3.67%)
(2.19%)
76
128.6
LT debt฿M
62.41
63.17
70.85
78.91
75.23
72.66
76.46
76.41
74.43
72.12
93.84
(0.84%)
0.89%
84
Revenue
฿153.4M
8.28%
1.00×
Cost of revenue
฿101.0M
8.22%
0.99×
Operating expenses
฿29.46M
8.26%
1.00×
Cash and investments
17.62%
Goodwill & intangibles
14.23%
Spread over hurdle
(1.80%)