336.2
Revenue฿M
473.7
491.9
504.2
535.6
561.0
596.1
622.8
652.0
664.1
689.3
346.9
4.21%
4.17%
55
21.61
Revenue growth%
15.71
13.87
14.32
12.97
11.91
10.46
7.93
7.02
6.68
6.96
27.34
7.02
11.19
86
25.07
Gross margin%
27.78
28.15
28.00
28.22
30.00
32.09
30.88
32.92
35.84
37.04
15.17
32.92
30.44
67
16.96
Operating margin%
7.09
5.24
6.92
7.10
5.55
2.90
0.40
1.79
0.40
0.74
23.77
0.74
4.07
72
18.75
Net margin%
14.79
13.30
14.35
13.24
14.25
13.74
12.29
14.91
13.11
15.16
5.99
13.74
14.00
61
23.33
P/E ratio (avg)x
11.28
11.36
11.83
12.82
14.47
14.08
15.57
15.65
14.42
13.98
13.43
14.42
14.03
11
30.80
EV/EBITx
7.363
8.259
8.992
9.635
8.621
8.715
7.980
7.293
7.437
7.828
15.63
7.828
8.119
66
4.80
FCF yield (avg)%
19.39
21.46
24.31
23.85
24.51
22.06
19.52
19.73
19.68
22.08
7.50
19.73
21.76
46
2.76
FCF margin%
11.65
13.82
15.28
13.46
10.60
8.84
11.25
13.56
13.24
15.82
20.83
13.24
13.35
43
0.220
FCF / Net incomex
1.313
1.383
1.484
1.402
1.555
1.425
1.310
1.333
1.413
1.432
1.528
1.413
1.407
60
13.60
ROIC%
4.78
3.63
2.26
0.40
0.40
1.86
3.11
5.29
4.08
4.88
29.21
4.08
3.37
35
8.95
Return on equity%
23.11
23.33
25.13
24.60
25.08
23.28
21.91
21.19
21.90
19.56
11.88
21.90
23.19
61
10.05
Return on assets%
13.06
15.80
15.74
18.70
17.70
15.77
18.57
16.26
16.37
19.27
8.82
16.37
16.31
56
0.60
EPS฿
0.30
0.33
0.35
0.34
0.33
0.35
0.33
0.34
0.34
0.33
0.63
0.07%
0.83%
—
12.10
EPS growth%
16.99
16.44
17.24
14.39
16.77
17.49
19.55
21.12
18.46
20.05
29.32
19.55
17.36
73
0.61
Bookvalue per sh฿
0.47
0.53
0.54
0.62
0.61
0.67
0.80
0.78
0.81
0.81
0.69
5.62%
5.57%
—
0.40
FCF per share฿
0.50
0.59
0.66
0.65
0.68
0.67
0.76
0.82
0.78
0.76
0.35
2.48%
4.15%
—
0.70
Dividend per sh฿
0.57
0.56
0.53
0.51
0.56
0.60
0.55
0.54
0.53
0.57
0.10
0.46%
0.36%
—
17.80
Div yield (avg)%
17.41
15.49
15.75
16.52
16.72
13.86
14.83
14.46
14.09
15.89
10.36
14.46
15.62
80
21.79
Payout ratio%
5.55
5.97
3.43
1.18
2.97
1.94
1.14
2.80
4.21
5.39
24.60
2.80
3.20
6
871.8
Shares (diluted)M
883.0
940.0
853.4
824.9
849.2
875.4
900.4
930.1
859.4
747.3
881.6
(2.52%)
(0.84%)
88
14.46
Buyback yield%
6.20
7.32
6.41
5.30
5.57
6.59
6.49
9.35
8.95
11.32
9.85
8.95
6.54
13
0.514
D/E ratiox
1.974
1.945
1.915
1.804
2.067
1.947
2.034
2.139
2.403
2.436
0.653
2.139
2.004
32
609.9
Enterprise value฿M
207.1
246.2
243.9
265.2
306.6
345.4
366.0
399.1
460.4
461.6
489.5
8.53%
8.59%
76
498.7
LT debt฿M
76.29
82.58
90.95
98.27
85.94
94.15
96.37
92.53
80.17
69.82
192.7
(4.07%)
(1.36%)
89
Revenue
฿689.3M
4.17%
1.00×
Cost of revenue
฿374.4M
4.69%
1.05×
Operating expenses
฿120.0M
3.14%
0.90×
Cash and investments
15.22%
Spread over hurdle
13.92%