124.6
Revenue฿M
259.0
281.9
299.1
322.2
339.9
359.2
389.8
428.1
459.9
504.8
135.1
8.23%
7.53%
72
24.70
Revenue growth%
12.32
11.66
13.80
13.46
10.57
11.07
9.62
11.65
9.98
10.23
15.63
10.23
11.36
82
23.33
Gross margin%
19.94
21.19
20.22
19.51
22.25
21.70
20.31
22.60
25.27
26.03
20.08
22.60
21.45
65
29.70
Operating margin%
12.71
12.05
12.24
11.35
13.21
14.63
17.03
18.83
17.34
15.15
4.58
17.03
13.92
59
25.18
Net margin%
14.67
12.05
12.71
12.17
13.94
15.21
17.78
17.60
19.48
18.93
11.04
17.78
14.94
70
33.93
P/E ratio (avg)x
35.61
36.24
38.72
38.64
44.94
50.43
55.14
64.79
69.09
74.96
20.30
64.79
47.68
9
17.58
EV/EBITx
15.88
17.04
16.70
18.60
19.29
18.77
19.61
22.08
24.05
23.44
8.429
22.08
19.03
87
20.66
FCF yield (avg)%
23.41
21.92
21.78
24.19
25.70
23.59
24.97
27.68
28.92
28.26
10.73
27.68
24.58
43
23.71
FCF margin%
26.92
24.22
26.09
28.10
30.67
33.24
31.95
29.32
29.74
26.80
13.83
29.74
28.71
21
1.211
FCF / Net incomex
1.392
1.438
1.275
1.250
1.246
1.150
1.101
0.989
0.899
0.809
1.304
0.989
1.198
75
28.93
ROIC%
9.49
11.68
14.28
14.54
17.51
19.15
21.64
22.80
22.56
23.24
7.43
22.56
18.33
31
6.77
Return on equity%
18.60
21.00
19.67
19.96
18.43
16.35
17.50
19.35
20.28
21.51
4.11
19.35
19.51
8
14.64
Return on assets%
5.54
4.71
4.79
4.17
4.39
4.12
3.55
5.65
4.26
3.03
6.28
4.12
4.33
70
0.26
EPS฿
0.80
0.80
0.89
0.90
0.95
1.00
1.10
1.18
1.25
1.36
0.27
7.60%
5.17%
—
15.75
EPS growth%
18.90
20.19
22.37
24.15
22.65
25.33
25.96
27.72
28.24
27.99
27.77
27.72
24.74
58
0.58
Bookvalue per sh฿
1.59
1.42
1.58
1.52
1.66
1.74
1.72
1.92
2.10
2.34
0.73
7.06%
5.19%
—
0.33
FCF per share฿
0.21
0.22
0.21
0.20
0.22
0.22
0.25
0.26
0.30
0.31
0.48
7.03%
5.11%
—
0.33
Dividend per sh฿
0.85
0.98
0.99
1.12
1.12
1.27
1.33
1.22
1.37
1.45
0.26
5.40%
6.02%
—
17.76
Div yield (avg)%
20.41
20.42
18.56
19.02
21.51
21.89
22.35
24.84
21.85
19.31
11.19
21.89
20.97
16
15.75
Payout ratio%
21.74
21.27
23.45
22.59
25.44
28.29
26.06
26.94
26.08
24.77
10.14
26.08
25.10
82
390.6
Shares (diluted)M
441.1
417.9
416.8
374.8
350.6
316.3
291.8
283.2
259.3
234.6
400.6
(7.72%)
(5.25%)
42
27.85
Buyback yield%
13.49
14.95
15.52
16.21
15.37
13.61
12.48
13.37
11.52
11.39
19.57
12.48
13.55
48
0.662
D/E ratiox
1.397
1.656
1.941
2.276
2.723
3.039
3.282
3.475
4.020
3.936
1.290
3.475
2.881
53
171.0
Enterprise value฿M
605.9
617.8
673.8
705.5
632.2
589.5
633.2
556.1
513.8
509.8
672.5
(4.21%)
(0.88%)
72
113.1
LT debt฿M
374.4
340.4
313.5
279.2
240.1
220.5
198.7
176.9
154.4
167.6
179.7
(6.94%)
(7.79%)
7
Revenue
฿504.8M
7.53%
1.00×
Cost of revenue
฿341.3M
7.37%
0.98×
Operating expenses
฿59.58M
7.68%
1.01×
Property and equipment
16.82%