253.5
Revenue฿M
254.5
280.8
307.0
335.2
371.2
401.0
435.9
465.1
503.3
545.7
273.1
8.01%
8.57%
80
5.80
Revenue growth%
33.94
31.38
34.36
34.21
32.84
34.78
36.43
38.22
37.01
39.13
24.21
37.01
34.57
20
12.45
Gross margin%
8.88
10.03
9.97
10.43
10.49
7.98
8.18
7.88
6.80
4.59
24.08
7.88
8.53
24
23.50
Operating margin%
4.20
2.06
2.05
2.43
0.87
0.83
0.40
2.86
1.36
3.83
5.91
1.36
2.06
8
14.15
Net margin%
0.40
3.33
3.01
0.58
1.60
0.40
0.40
0.40
0.80
0.40
23.45
0.40
0.49
38
19.38
P/E ratio (avg)x
8.020
7.046
7.343
7.295
7.270
7.150
7.613
7.117
6.665
6.979
21.23
7.117
7.210
40
10.52
EV/EBITx
13.64
14.86
16.70
16.77
15.69
17.57
18.91
21.10
22.97
21.56
14.77
21.10
17.17
41
7.24
FCF yield (avg)%
14.16
15.92
16.66
18.16
15.31
15.38
14.30
11.89
10.04
10.37
18.02
11.89
14.81
77
17.52
FCF margin%
12.99
11.57
10.16
10.91
8.33
6.42
5.48
6.89
8.54
7.59
4.56
6.89
8.44
84
0.742
FCF / Net incomex
1.887
2.068
2.191
2.334
2.740
3.239
3.571
3.958
4.666
4.538
0.846
3.958
2.989
6
16.67
ROIC%
11.42
9.80
9.51
7.02
7.23
8.54
9.85
11.34
9.66
7.39
16.41
9.66
9.58
21
4.06
Return on equity%
20.88
21.40
24.08
25.49
26.01
25.41
23.93
23.48
23.40
21.86
22.24
23.48
23.71
8
27.40
Return on assets%
10.56
8.20
7.75
7.11
9.49
10.61
10.35
8.38
10.66
11.25
21.78
10.61
9.92
44
0.48
EPS฿
0.67
0.73
0.65
0.67
0.71
0.65
0.72
0.75
0.81
0.87
0.51
4.19%
3.41%
—
6.46
EPS growth%
22.76
20.03
20.15
20.04
21.08
19.81
18.82
20.46
20.14
17.34
24.63
19.81
20.09
82
0.91
Bookvalue per sh฿
1.61
1.72
1.80
1.78
1.89
1.84
1.88
1.99
2.29
2.58
0.62
6.42%
5.19%
—
1.01
FCF per share฿
0.98
1.06
0.94
0.94
0.91
0.98
0.85
0.88
0.84
0.93
1.13
0.41%
(1.13%)
—
0.57
Dividend per sh฿
1.31
1.33
1.49
1.63
1.50
1.69
1.67
1.81
1.65
1.79
0.94
3.69%
4.16%
—
18.19
Div yield (avg)%
13.02
10.20
10.32
11.33
10.65
11.64
9.44
11.10
12.04
13.17
23.02
11.64
11.21
9
6.93
Payout ratio%
21.05
18.99
17.79
18.92
20.43
19.85
20.66
19.68
18.44
18.09
29.46
19.68
19.34
17
318.2
Shares (diluted)M
402.0
399.0
449.5
458.6
442.0
449.3
440.5
493.8
458.7
509.6
333.4
2.89%
3.40%
19
23.20
Buyback yield%
18.00
15.09
12.52
11.37
13.83
15.99
13.44
13.92
11.99
9.14
6.34
13.44
13.64
47
1.308
D/E ratiox
1.193
1.435
1.545
1.726
2.037
2.114
2.315
2.728
3.104
3.112
0.939
2.728
2.076
90
0.203
Enterprise value฿B
0.787
0.904
0.955
1.133
1.145
1.292
1.239
1.267
1.338
1.354
0.584
3.41%
6.61%
70
705.3
LT debt฿M
573.3
550.8
549.8
604.2
685.2
663.5
608.2
613.7
573.8
632.8
314.0
(1.58%)
2.00%
45
Revenue
฿545.7M
8.57%
1.00×
Cost of revenue
฿382.0M
8.57%
1.00×
Operating expenses
฿115.4M
8.50%
0.99×
Cash and investments
17.58%
Spread over hurdle
(7.58%)