268.1
Revenue฿M
211.1
225.0
244.4
265.6
280.1
301.8
327.6
354.1
372.1
398.5
292.4
7.31%
7.19%
22
7.02
Revenue growth%
21.28
19.37
17.79
17.32
19.41
22.39
19.75
21.09
21.29
22.17
5.49
21.29
20.42
87
20.48
Gross margin%
22.20
21.70
21.41
22.42
24.95
25.35
28.28
27.38
26.69
28.95
29.20
27.38
25.15
31
8.37
Operating margin%
28.05
29.66
30.94
31.81
34.58
32.75
31.01
32.22
30.18
33.10
25.09
32.22
31.41
36
24.46
Net margin%
24.82
26.53
23.91
25.03
23.80
23.65
20.73
18.83
18.99
16.61
27.60
18.99
23.73
44
16.54
P/E ratio (avg)x
24.30
23.17
22.83
19.64
19.73
20.68
18.41
17.11
14.93
14.38
35.62
17.11
19.68
66
36.42
EV/EBITx
41.74
44.98
43.70
45.95
53.53
57.64
57.03
62.99
71.29
84.00
7.056
62.99
55.28
44
27.59
FCF yield (avg)%
13.48
15.24
17.88
18.98
21.77
22.88
24.12
25.35
28.32
28.65
22.14
25.35
22.33
40
7.10
FCF margin%
21.39
22.32
19.72
17.34
16.41
15.88
16.79
16.02
18.57
19.37
29.24
16.79
17.95
60
1.738
FCF / Net incomex
0.322
0.353
0.381
0.432
0.438
0.413
0.414
0.388
0.438
0.448
1.421
0.414
0.414
66
24.73
ROIC%
13.45
16.30
15.24
16.86
17.03
14.52
12.63
10.90
9.42
6.92
5.82
10.90
13.98
14
18.52
Return on equity%
23.67
20.67
20.82
23.23
21.31
18.57
17.49
15.83
13.08
15.72
25.64
15.83
19.62
12
3.13
Return on assets%
8.53
6.67
3.74
5.54
5.31
6.43
5.42
4.18
2.40
4.94
14.27
4.94
5.36
11
0.43
EPS฿
0.49
0.50
0.47
0.54
0.50
0.54
0.51
0.52
0.56
0.62
0.47
4.28%
2.90%
—
10.32
EPS growth%
22.82
21.96
21.25
18.48
16.83
19.77
21.00
23.32
24.11
25.93
24.67
23.32
21.60
42
0.11
Bookvalue per sh฿
0.16
0.16
0.14
0.15
0.14
0.13
0.14
0.15
0.14
0.14
0.15
(1.25%)
(2.21%)
—
0.37
FCF per share฿
0.49
0.46
0.43
0.47
0.44
0.42
0.44
0.40
0.43
0.40
0.23
(1.71%)
(0.94%)
—
0.11
Dividend per sh฿
0.46
0.42
0.40
0.36
0.39
0.38
0.34
0.35
0.34
0.35
0.44
(2.25%)
(3.57%)
—
26.34
Div yield (avg)%
4.56
6.30
3.73
2.13
1.40
1.12
2.57
4.11
3.07
4.16
5.28
3.07
3.40
85
19.37
Payout ratio%
24.31
25.02
24.06
22.36
19.61
18.86
20.65
18.65
20.50
22.77
22.73
20.50
21.50
15
426.6
Shares (diluted)M
460.4
416.7
438.7
452.8
486.2
546.2
589.5
647.4
730.5
820.3
409.4
11.03%
7.07%
68
23.18
Buyback yield%
6.91
5.95
4.80
5.56
5.40
6.25
7.54
5.05
5.56
3.18
22.90
5.56
5.56
9
1.649
D/E ratiox
1.235
1.356
1.506
1.678
1.755
1.865
1.838
2.004
2.347
2.771
0.452
2.004
1.797
34
231.7
Enterprise value฿M
218.5
224.4
231.4
263.5
275.4
306.3
310.9
281.1
275.2
257.8
289.5
(1.31%)
1.40%
88
393.0
LT debt฿M
65.81
72.88
79.12
70.09
71.50
76.07
74.84
78.07
69.56
64.72
263.9
(1.97%)
(0.05%)
60
Revenue
฿398.5M
7.19%
1.00×
Cost of revenue
฿188.1M
7.18%
1.00×
Operating expenses
฿95.47M
7.31%
1.01×
Goodwill & intangibles
18.29%