192.8
Revenue฿M
195.4
215.5
229.5
246.2
263.3
288.0
313.3
337.4
360.6
395.4
209.3
8.47%
8.40%
60
14.17
Revenue growth%
24.69
26.86
27.05
24.71
21.80
20.10
22.70
20.68
20.48
20.91
14.81
20.68
22.25
72
2.19
Gross margin%
28.99
26.10
26.18
25.00
27.17
28.21
26.70
27.20
24.99
25.81
13.35
26.70
26.44
17
17.91
Operating margin%
23.52
21.68
23.90
22.35
25.26
22.47
20.03
22.11
21.10
19.43
11.06
21.10
22.23
84
15.57
Net margin%
13.09
10.35
9.25
11.60
11.33
9.44
10.21
12.91
14.03
16.24
27.67
12.91
11.46
72
17.22
P/E ratio (avg)x
8.719
8.933
8.902
9.178
9.415
9.647
10.60
11.53
10.96
10.82
30.79
10.82
9.531
65
6.412
EV/EBITx
16.76
17.49
16.26
16.87
18.05
19.77
22.43
21.90
22.72
24.51
29.61
22.43
18.91
33
24.36
FCF yield (avg)%
9.18
8.14
8.62
6.80
6.44
8.99
7.63
7.90
8.12
7.11
7.81
7.90
8.01
62
14.20
FCF margin%
28.40
31.35
33.77
31.04
29.99
28.45
25.99
27.79
25.80
27.29
8.71
27.29
28.42
57
0.250
FCF / Net incomex
2.457
2.812
3.313
3.454
4.158
4.886
5.012
5.514
5.979
6.544
1.712
5.514
4.522
47
27.14
ROIC%
9.58
9.67
6.95
8.84
11.32
9.32
6.50
6.96
4.50
4.27
11.00
6.50
7.90
79
4.26
Return on equity%
26.98
25.10
28.09
26.98
24.83
26.70
25.85
25.12
27.58
28.54
16.64
26.70
26.84
11
28.41
Return on assets%
22.16
20.89
18.56
20.76
18.93
19.73
21.66
23.44
23.51
23.93
26.81
23.44
21.27
18
0.30
EPS฿
0.18
0.15
0.14
0.15
0.13
0.13
0.12
0.10
0.10
0.11
0.32
(3.45%)
(4.36%)
—
15.68
EPS growth%
0.40
0.84
0.40
3.34
0.67
0.60
3.07
2.58
1.07
3.01
22.15
2.58
0.95
36
0.53
Bookvalue per sh฿
0.53
0.47
0.42
0.44
0.40
0.41
0.44
0.43
0.45
0.48
0.64
3.86%
(2.29%)
—
0.64
FCF per share฿
0.52
0.55
0.61
0.63
0.62
0.61
0.67
0.70
0.75
0.87
0.39
6.92%
5.09%
—
0.38
Dividend per sh฿
0.08
0.09
0.09
0.08
0.07
0.07
0.07
0.07
0.06
0.07
0.23
(1.19%)
(1.00%)
—
15.29
Div yield (avg)%
16.39
17.23
14.55
16.92
16.47
15.17
16.09
15.53
16.10
16.52
16.45
16.09
16.24
23
16.54
Payout ratio%
1.41
2.21
1.09
2.21
1.58
4.10
1.90
1.18
1.31
1.86
12.26
1.86
1.72
82
327.0
Shares (diluted)M
401.3
398.0
389.0
381.8
414.4
389.5
357.2
343.4
391.9
444.5
331.8
1.41%
1.14%
33
11.67
Buyback yield%
23.64
22.94
24.92
25.71
23.26
20.44
18.61
20.66
22.05
21.00
20.81
20.66
22.50
32
0.347
D/E ratiox
1.550
1.569
1.490
1.421
1.406
1.266
1.247
1.150
1.093
1.210
0.271
1.210
1.336
23
351.4
Enterprise value฿M
107.0
117.1
112.1
102.4
92.42
82.98
78.24
75.37
74.44
71.79
215.4
(4.93%)
(4.38%)
17
325.7
LT debt฿M
28.97
33.16
32.87
31.49
29.72
34.86
32.83
35.52
35.90
33.52
48.39
2.44%
1.13%
87
Revenue
฿395.4M
8.40%
1.00×
Cost of revenue
฿259.1M
8.43%
1.00×
Operating expenses
฿42.15M
8.84%
1.04×
Goodwill & intangibles
16.66%