248.3
Revenue฿M
449.9
480.0
493.7
509.7
520.8
547.3
579.6
611.6
626.7
645.6
277.9
4.39%
4.12%
38
8.62
Revenue growth%
2.35
2.20
4.09
1.98
4.19
4.81
2.23
2.96
2.36
0.40
18.24
2.36
2.36
52
18.08
Gross margin%
19.95
20.81
18.77
21.28
21.85
23.28
23.51
21.63
19.92
19.59
8.74
21.63
21.05
72
15.03
Operating margin%
12.74
10.34
10.31
12.41
15.08
13.90
14.39
12.89
12.71
15.07
20.23
13.90
12.82
80
21.23
Net margin%
22.52
24.00
21.47
19.00
21.06
20.42
22.92
24.56
23.38
21.45
11.23
22.92
22.00
32
11.14
P/E ratio (avg)x
42.77
46.58
54.27
58.45
57.53
61.19
59.92
64.21
69.80
81.27
36.09
64.21
59.19
39
24.44
EV/EBITx
15.40
17.85
19.11
18.30
17.91
19.92
22.11
21.54
21.25
21.96
16.27
21.54
19.51
27
12.74
FCF yield (avg)%
11.22
13.78
13.42
14.43
15.21
18.04
19.89
17.51
17.05
14.28
19.30
17.51
14.82
83
4.77
FCF margin%
19.53
20.12
17.31
15.90
13.19
13.10
12.06
10.49
13.07
15.39
6.14
13.07
14.29
19
1.690
FCF / Net incomex
0.668
0.691
0.706
0.796
0.851
0.838
0.912
0.816
0.870
0.866
0.741
0.866
0.827
52
23.27
ROIC%
9.80
11.18
13.74
11.60
13.24
15.77
15.02
12.10
10.55
10.76
4.11
12.10
11.85
89
11.67
Return on equity%
14.20
13.74
15.68
13.23
16.13
16.45
15.42
18.38
20.59
18.11
12.46
18.11
15.90
29
27.97
Return on assets%
25.36
25.62
25.85
28.39
30.71
31.46
34.31
33.80
35.52
35.22
12.50
34.31
31.09
94
0.23
EPS฿
0.93
1.04
1.06
1.01
1.12
1.07
1.01
1.11
1.11
1.05
0.25
(1.23%)
1.41%
—
21.16
EPS growth%
5.65
8.10
8.64
8.15
10.76
12.90
14.03
14.59
16.42
15.93
8.72
14.59
11.83
63
0.76
Bookvalue per sh฿
1.02
1.01
1.15
1.23
1.39
1.34
1.45
1.50
1.56
1.53
0.27
1.93%
4.15%
—
0.60
FCF per share฿
0.95
0.95
1.09
1.04
1.00
1.05
0.97
0.98
1.04
1.07
0.24
1.43%
1.93%
—
0.39
Dividend per sh฿
0.65
0.66
0.74
0.85
0.83
0.89
1.04
1.07
1.13
1.34
0.87
9.98%
7.70%
—
22.29
Div yield (avg)%
27.64
27.46
30.32
29.80
32.26
34.64
35.91
35.62
36.93
37.19
16.12
35.91
33.45
82
29.58
Payout ratio%
26.98
28.43
26.03
26.48
27.21
27.42
29.30
31.14
28.33
30.62
12.30
29.30
27.88
10
405.5
Shares (diluted)M
408.2
357.0
356.7
312.2
274.2
234.1
247.5
263.7
274.9
233.8
409.9
(3.13%)
(5.17%)
79
11.49
Buyback yield%
35.67
36.15
33.86
35.42
38.13
36.21
33.55
30.82
32.42
32.89
4.68
32.89
34.64
14
0.210
D/E ratiox
0.512
0.503
0.517
0.524
0.483
0.436
0.448
0.433
0.422
0.396
0.378
0.433
0.466
58
458.4
Enterprise value฿M
238.5
252.8
249.5
278.4
292.7
328.7
379.2
423.2
454.8
510.7
267.2
11.78%
7.75%
32
192.0
LT debt฿M
673.0
703.3
731.0
711.7
686.5
660.8
727.1
716.6
707.3
691.2
327.0
0.14%
0.76%
52
Revenue
฿645.6M
4.12%
1.00×
Cost of revenue
฿343.7M
4.18%
1.01×
Operating expenses
฿129.1M
3.70%
0.96×
Cash and investments
17.98%
Spread over hurdle
12.72%