178.7
Revenue฿M
173.9
188.0
201.8
219.0
233.1
247.4
259.8
270.3
283.9
296.3
196.1
4.92%
5.86%
90
26.82
Revenue growth%
12.05
12.44
10.62
7.64
6.42
6.17
6.00
5.49
3.16
0.40
16.27
5.49
6.29
57
17.95
Gross margin%
25.74
24.79
24.06
25.65
25.72
25.50
27.97
29.39
29.88
32.60
8.18
29.39
25.73
19
22.53
Operating margin%
24.22
26.98
27.29
29.12
29.81
32.71
34.59
37.45
36.12
34.39
28.03
34.59
31.26
36
26.72
Net margin%
17.37
14.42
15.06
13.66
11.64
12.71
14.00
12.76
12.34
14.25
6.98
12.76
13.83
91
30.82
P/E ratio (avg)x
30.74
30.00
29.42
29.10
30.96
32.91
32.75
38.03
39.67
44.88
34.08
38.03
31.86
84
21.46
EV/EBITx
63.46
74.00
81.49
86.31
94.63
114.2
113.7
116.4
120.4
121.4
21.55
116.4
104.2
23
3.77
FCF yield (avg)%
18.72
17.74
16.93
15.12
13.53
11.36
13.54
11.81
9.02
10.29
26.48
11.36
13.54
42
13.36
FCF margin%
18.47
18.58
18.29
19.53
17.01
14.24
16.27
17.00
18.18
16.21
13.07
16.27
17.60
56
1.706
FCF / Net incomex
1.636
1.669
1.785
2.049
2.302
2.639
2.798
3.169
3.224
3.504
0.199
3.169
2.470
6
16.93
ROIC%
7.19
6.57
3.70
4.36
2.59
3.11
2.04
0.40
0.40
2.76
9.41
2.04
2.93
78
9.19
Return on equity%
21.60
21.73
22.22
20.28
17.76
18.49
20.89
19.41
16.67
19.59
24.13
19.41
19.94
81
7.76
Return on assets%
3.89
5.69
4.59
5.47
5.02
6.75
8.03
9.13
6.61
7.96
4.86
7.96
6.15
67
0.09
EPS฿
0.16
0.15
0.14
0.13
0.12
0.13
0.13
0.13
0.12
0.12
0.09
(0.18%)
(2.84%)
—
22.36
EPS growth%
10.44
12.09
11.61
12.54
14.63
12.42
14.40
17.24
15.37
17.61
7.94
15.37
13.47
72
0.29
Bookvalue per sh฿
0.35
0.39
0.40
0.43
0.42
0.42
0.38
0.38
0.43
0.45
0.28
1.65%
1.78%
—
0.46
FCF per share฿
0.08
0.09
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.31
0.86%
0.25%
—
0.29
Dividend per sh฿
0.45
0.51
0.50
0.55
0.50
0.51
0.49
0.49
0.54
0.50
0.08
0.17%
0.82%
—
26.13
Div yield (avg)%
12.10
9.39
11.14
9.78
8.27
9.49
11.54
11.79
13.17
14.84
14.34
11.79
11.34
64
14.36
Payout ratio%
17.63
15.45
15.82
14.86
12.52
12.72
12.85
13.93
11.47
14.26
14.31
12.85
14.09
12
167.0
Shares (diluted)M
187.0
215.0
207.8
203.9
221.1
212.0
243.4
247.3
256.2
288.7
170.7
5.48%
4.29%
45
8.46
Buyback yield%
14.94
14.16
15.11
17.32
16.56
18.66
20.60
22.54
20.54
18.16
4.23
20.54
17.74
76
0.608
D/E ratiox
1.119
1.113
1.108
1.092
1.171
1.307
1.395
1.282
1.193
1.261
1.533
1.282
1.182
72
125.0
Enterprise value฿M
120.9
112.5
107.7
106.2
95.63
96.75
102.6
101.9
105.6
105.8
243.9
2.04%
(1.67%)
11
117.1
LT debt฿M
92.04
96.16
112.6
119.6
134.2
138.2
163.4
168.4
179.0
178.9
78.07
5.91%
6.67%
26
Revenue
฿296.3M
5.86%
1.00×
Cost of revenue
฿146.1M
5.80%
0.99×
Operating expenses
฿74.34M
6.47%
1.06×
Cash and investments
17.25%
Spread over hurdle
(1.01%)