164.9
Revenue฿M
583.1
624.3
674.6
723.4
750.9
795.2
849.1
880.8
927.1
987.3
170.0
5.63%
6.16%
63
29.94
Revenue growth%
0.40
0.40
2.93
1.18
1.66
2.91
5.64
8.47
11.19
12.20
29.05
8.47
2.92
41
3.17
Gross margin%
9.59
8.10
6.24
5.99
6.33
5.98
6.78
4.72
5.52
5.82
7.99
5.82
6.11
42
22.58
Operating margin%
21.48
20.69
19.74
19.14
20.01
22.90
21.89
22.56
20.91
19.05
9.15
21.89
20.80
88
7.63
Net margin%
23.17
20.65
17.87
15.76
15.36
13.27
11.01
8.41
6.66
9.34
22.02
9.34
14.31
50
17.62
P/E ratio (avg)x
18.86
19.19
22.13
22.11
25.19
26.76
26.72
29.60
32.08
35.92
23.38
29.60
25.96
90
36.79
EV/EBITx
23.66
24.18
25.50
25.92
23.59
22.41
23.54
21.68
24.37
25.41
26.45
23.54
23.92
71
9.43
FCF yield (avg)%
29.55
27.70
25.29
24.62
21.67
21.21
19.93
18.45
20.26
21.28
12.36
20.26
21.48
18
21.80
FCF margin%
4.65
4.09
4.51
5.00
3.05
4.77
4.60
4.68
5.07
5.35
27.83
4.77
4.67
41
1.444
FCF / Net incomex
1.027
1.219
1.366
1.368
1.445
1.637
1.594
1.855
1.812
2.069
0.216
1.812
1.520
89
2.33
ROIC%
14.99
17.41
19.80
19.50
21.55
24.02
22.94
20.19
22.49
25.29
28.03
22.94
20.87
41
24.51
Return on equity%
7.98
5.87
3.54
2.75
3.64
2.66
2.34
2.02
0.69
0.40
5.04
2.02
2.71
33
28.29
Return on assets%
0.40
0.59
0.40
0.40
0.40
1.85
3.33
3.86
3.83
6.45
29.96
3.83
1.22
43
0.23
EPS฿
0.40
0.42
0.40
0.40
0.44
0.46
0.50
0.52
0.55
0.51
0.23
3.25%
2.00%
—
14.09
EPS growth%
12.94
12.22
10.05
9.08
6.47
7.10
7.25
7.31
5.37
3.49
15.00
7.10
7.28
73
0.83
Bookvalue per sh฿
0.32
0.36
0.37
0.37
0.45
0.47
0.50
0.58
0.64
0.64
0.53
7.50%
7.40%
—
0.36
FCF per share฿
0.80
0.81
0.91
1.03
1.17
1.10
1.10
1.14
1.13
1.10
0.23
(1.26%)
2.66%
—
0.13
Dividend per sh฿
0.38
0.41
0.38
0.39
0.41
0.38
0.35
0.33
0.36
0.32
0.87
(4.70%)
(0.68%)
—
16.09
Div yield (avg)%
4.78
3.44
5.89
5.98
3.65
1.83
0.40
0.40
0.40
1.11
3.27
0.40
2.63
43
23.75
Payout ratio%
15.08
17.85
15.24
17.82
18.43
15.68
13.54
14.16
17.05
17.48
18.27
15.68
16.37
90
491.2
Shares (diluted)M
373.2
404.0
369.0
402.2
368.8
388.1
336.4
291.2
282.2
298.4
495.5
(4.15%)
(2.52%)
60
4.32
Buyback yield%
3.79
2.01
1.19
2.29
0.84
0.40
0.40
3.22
6.15
6.30
14.35
3.22
2.15
50
1.229
D/E ratiox
1.050
1.067
1.201
1.326
1.472
1.460
1.569
1.763
1.853
1.844
1.244
1.763
1.466
94
729.3
Enterprise value฿M
112.2
114.8
116.2
117.5
122.9
117.8
124.0
134.3
142.8
149.4
150.3
3.98%
2.09%
90
0.240
LT debt฿B
1.648
1.627
1.894
2.170
2.617
2.858
3.372
4.001
3.915
3.854
0.806
8.05%
9.88%
80
Revenue
฿987.3M
6.16%
1.00×
Cost of revenue
฿514.6M
6.50%
1.03×
Operating expenses
฿184.4M
5.60%
0.95×
Cash and investments
16.42%
Goodwill & intangibles
16.21%
Spread over hurdle
13.81%