81.16
Revenue฿M
111.7
115.0
117.8
119.1
121.0
123.5
123.4
123.1
126.3
129.6
89.24
1.38%
1.81%
52
22.30
Revenue growth%
18.76
19.60
18.75
16.02
14.30
15.11
15.92
17.13
15.80
18.80
4.39
15.92
16.58
57
27.68
Gross margin%
10.20
13.19
10.57
7.62
8.20
7.64
6.04
5.62
4.69
5.38
28.15
5.62
7.63
63
2.12
Operating margin%
1.63
2.68
3.45
5.05
3.88
4.07
1.36
4.00
4.70
3.93
9.61
4.00
3.91
73
2.74
Net margin%
22.27
23.46
26.05
24.10
23.62
24.51
23.95
26.66
26.33
24.50
7.16
24.51
24.30
44
24.21
P/E ratio (avg)x
38.09
36.93
36.19
34.18
34.94
38.96
36.91
41.26
43.21
48.79
26.54
41.26
37.51
92
27.73
EV/EBITx
13.78
14.79
13.10
13.21
12.90
13.91
15.26
13.41
12.42
12.15
35.11
13.41
13.31
48
7.89
FCF yield (avg)%
6.35
7.56
10.04
11.41
14.00
15.53
14.09
13.98
12.62
13.18
12.17
13.98
12.90
51
13.97
FCF margin%
16.81
19.01
19.06
17.97
16.14
14.53
12.47
13.59
11.35
10.01
9.47
12.47
15.34
87
0.776
FCF / Net incomex
0.116
0.135
0.155
0.159
0.153
0.175
0.185
0.182
0.185
0.206
0.493
0.185
0.167
18
18.72
ROIC%
20.57
22.46
22.92
25.01
25.52
28.27
30.86
31.27
33.32
34.91
8.36
31.27
26.89
67
26.07
Return on equity%
23.27
26.05
23.39
25.83
25.05
26.30
24.04
26.11
27.59
25.64
14.86
26.11
25.73
12
20.84
Return on assets%
24.55
24.89
23.21
23.66
20.71
19.15
22.13
22.91
24.48
22.31
18.38
22.31
23.06
14
0.57
EPS฿
0.20
0.22
0.23
0.25
0.27
0.30
0.27
0.28
0.27
0.25
0.60
(1.49%)
1.25%
—
27.25
EPS growth%
9.64
10.12
12.51
11.50
12.79
12.48
13.18
10.28
9.59
10.15
27.34
10.28
10.89
80
0.82
Bookvalue per sh฿
0.65
0.70
0.80
0.86
0.92
1.04
1.23
1.36
1.51
1.63
1.16
12.24%
10.40%
—
0.27
FCF per share฿
0.95
0.97
1.03
1.17
1.28
1.36
1.39
1.58
1.63
1.78
0.42
6.81%
7.03%
—
1.32
Dividend per sh฿
0.97
0.85
0.87
0.91
1.00
0.92
0.94
0.85
0.86
0.94
0.97
(1.32%)
(0.71%)
—
21.44
Div yield (avg)%
12.41
15.12
12.79
12.47
15.27
15.89
15.46
16.89
14.41
11.41
8.44
15.46
14.76
48
7.60
Payout ratio%
5.10
6.76
4.91
2.47
3.22
2.66
4.80
5.42
5.73
3.85
26.72
4.80
4.86
29
76.51
Shares (diluted)M
99.68
114.0
125.9
120.4
138.5
159.0
159.2
151.5
152.9
158.2
73.81
2.70%
5.87%
80
24.27
Buyback yield%
32.08
30.38
32.25
31.31
30.83
29.00
29.59
30.37
32.28
34.13
12.86
30.37
31.07
64
0.728
D/E ratiox
1.730
1.660
1.770
2.059
2.156
2.448
2.697
2.619
3.065
3.118
0.771
2.697
2.302
32
20.13
Enterprise value฿M
105.0
88.62
88.94
94.07
80.30
74.73
72.36
72.21
66.61
64.71
52.24
(4.23%)
(5.31%)
84
129.4
LT debt฿M
159.6
156.6
161.9
161.3
165.9
185.4
176.4
166.5
172.8
182.6
109.6
1.94%
2.03%
80
Revenue
฿129.6M
1.81%
1.00×
Cost of revenue
฿67.43M
1.76%
1.00×
Operating expenses
฿21.53M
1.81%
1.00×
Cash and investments
15.98%
Spread over hurdle
(0.32%)