163.7
Revenue฿M
220.6
240.6
263.6
288.4
315.9
334.5
360.2
380.4
406.2
441.5
168.3
6.93%
7.92%
47
4.91
Revenue growth%
15.88
13.14
11.83
13.71
15.77
15.31
14.26
14.68
17.27
17.86
17.35
15.31
14.99
26
12.19
Gross margin%
10.70
9.06
8.38
7.77
9.20
11.13
13.99
14.67
14.47
14.38
13.74
14.38
10.91
92
14.06
Operating margin%
7.56
7.82
4.86
7.59
6.05
4.25
4.65
6.27
8.28
10.60
3.95
6.27
6.92
51
16.63
Net margin%
22.88
23.56
24.96
23.52
22.47
21.17
21.24
24.07
22.75
23.14
13.39
22.75
23.01
86
22.60
P/E ratio (avg)x
5.668
5.165
4.540
4.543
4.417
4.654
4.702
4.958
4.248
3.887
15.95
4.654
4.599
72
31.92
EV/EBITx
26.77
24.19
23.57
23.57
23.28
24.10
20.88
17.67
15.23
13.43
11.64
17.67
23.42
46
12.13
FCF yield (avg)%
17.38
15.45
12.47
12.56
13.92
13.80
11.76
12.39
13.14
12.59
3.87
12.59
12.87
81
15.53
FCF margin%
27.83
25.80
26.82
25.64
24.43
24.67
27.58
29.27
27.24
26.37
20.52
27.24
26.59
78
1.282
FCF / Net incomex
1.596
1.407
1.291
1.277
1.336
1.207
1.229
1.085
0.973
0.957
1.286
1.085
1.253
70
27.47
ROIC%
17.26
16.73
17.62
20.36
18.89
17.03
14.27
14.97
16.40
15.81
27.60
15.81
16.88
59
11.31
Return on equity%
27.05
26.22
27.48
25.03
24.18
23.32
21.86
22.27
23.33
20.69
26.62
22.27
23.75
54
22.10
Return on assets%
11.88
12.75
10.31
8.40
9.47
8.31
5.56
6.76
8.10
10.44
8.77
8.10
8.93
83
0.10
EPS฿
0.58
0.58
0.64
0.73
0.85
0.92
0.91
0.88
0.97
1.09
0.10
5.14%
7.95%
—
15.95
EPS growth%
4.91
4.61
3.52
5.75
7.88
7.58
4.80
7.67
9.27
12.02
17.43
7.67
6.66
73
0.24
Bookvalue per sh฿
0.29
0.29
0.29
0.27
0.27
0.26
0.29
0.31
0.32
0.36
0.27
6.23%
1.98%
—
0.08
FCF per share฿
0.27
0.30
0.32
0.32
0.28
0.28
0.26
0.27
0.29
0.32
0.19
2.70%
1.13%
—
0.27
Dividend per sh฿
0.79
0.92
1.03
1.16
1.30
1.43
1.44
1.70
2.05
2.19
0.42
10.96%
11.96%
—
13.65
Div yield (avg)%
9.61
9.37
8.53
9.45
9.36
8.02
9.04
10.23
10.31
12.39
4.57
10.23
9.41
53
11.21
Payout ratio%
23.12
21.34
22.29
24.16
21.37
18.85
20.81
19.56
19.23
18.24
18.39
19.23
21.08
61
0.810
Shares (diluted)B
1.591
1.914
2.267
2.412
2.372
2.627
2.697
3.068
3.059
3.145
0.811
5.80%
8.89%
83
28.91
Buyback yield%
4.81
7.46
4.71
7.29
5.79
6.26
8.90
8.59
7.38
5.48
26.97
7.38
6.77
87
1.313
D/E ratiox
0.259
0.268
0.260
0.230
0.247
0.238
0.224
0.214
0.199
0.184
0.132
0.214
0.234
23
275.3
Enterprise value฿M
290.4
265.3
229.9
225.4
224.5
236.3
204.4
204.1
193.6
196.5
105.6
(2.63%)
(4.42%)
91
239.9
LT debt฿M
296.0
276.2
259.6
264.3
307.4
357.1
333.6
318.1
328.6
356.0
234.0
2.98%
2.71%
15
Revenue
฿441.5M
7.92%
1.00×
Cost of revenue
฿192.7M
7.67%
0.98×
Operating expenses
฿100.8M
7.94%
1.00×
Cash and investments
18.29%
Return on capital
163.74%
Spread over hurdle
154.44%