560.1
Revenue฿M
649.6
667.6
702.3
720.7
765.6
811.9
831.1
853.5
892.0
948.4
594.7
4.37%
4.38%
41
17.53
Revenue growth%
10.96
13.36
16.14
15.61
18.24
19.28
21.77
22.75
22.61
22.64
10.51
22.61
18.76
39
3.92
Gross margin%
22.82
21.89
22.56
22.70
24.53
22.45
24.32
27.26
24.81
23.32
18.62
24.32
23.07
40
26.85
Operating margin%
18.51
19.08
19.82
20.41
22.31
21.23
22.90
23.41
21.86
23.47
20.47
22.90
21.54
62
14.75
Net margin%
7.51
8.56
9.06
7.12
5.42
5.92
2.95
0.87
1.13
1.07
20.25
1.13
5.67
66
12.11
P/E ratio (avg)x
19.42
22.03
25.17
24.32
26.53
28.13
32.01
36.67
34.24
34.19
33.14
34.19
27.33
49
16.19
EV/EBITx
39.96
45.78
44.83
45.10
44.04
49.20
55.27
55.36
56.56
56.06
7.697
55.36
47.49
79
26.31
FCF yield (avg)%
10.02
8.52
6.77
5.07
6.89
5.98
5.10
6.99
7.04
6.10
26.34
6.10
6.83
85
9.92
FCF margin%
5.35
5.31
4.90
6.83
4.48
4.82
5.60
8.12
8.96
8.40
7.29
8.12
5.48
91
1.292
FCF / Net incomex
1.061
1.067
1.077
1.104
1.280
1.505
1.424
1.530
1.782
2.017
1.439
1.530
1.352
14
21.49
ROIC%
20.49
23.26
25.16
23.10
21.25
21.15
19.38
21.00
22.41
22.73
12.19
21.15
21.83
60
14.46
Return on equity%
20.10
18.74
18.42
21.04
18.86
17.53
17.42
17.20
18.34
20.12
15.48
17.53
18.58
65
28.30
Return on assets%
15.81
17.18
15.08
12.71
15.30
17.30
18.35
18.94
16.12
16.77
26.65
17.30
16.45
57
0.95
EPS฿
0.88
0.85
0.87
0.84
0.83
0.85
0.97
0.92
0.91
1.02
1.03
4.23%
0.61%
—
16.35
EPS growth%
15.35
13.21
15.04
12.42
14.41
13.20
11.92
14.79
12.17
14.06
18.91
13.20
13.64
10
0.83
Bookvalue per sh฿
0.39
0.37
0.37
0.42
0.48
0.54
0.57
0.55
0.58
0.67
0.88
6.91%
5.47%
—
1.03
FCF per share฿
1.39
1.32
1.32
1.55
1.76
1.75
1.76
1.72
1.71
1.70
0.26
(0.72%)
1.68%
—
0.69
Dividend per sh฿
0.26
0.26
0.23
0.25
0.27
0.24
0.23
0.22
0.23
0.20
0.72
(5.78%)
(3.10%)
—
16.47
Div yield (avg)%
25.96
23.39
20.65
20.89
19.07
20.36
22.90
20.91
21.00
21.62
10.94
21.00
20.95
22
11.15
Payout ratio%
7.59
8.79
9.39
7.65
7.00
8.07
8.12
6.17
8.97
6.58
11.11
8.07
7.86
8
314.7
Shares (diluted)M
369.7
386.9
372.6
374.7
407.5
406.6
391.5
374.7
385.3
419.2
302.7
0.57%
1.33%
61
28.58
Buyback yield%
14.50
12.90
12.28
12.36
14.73
12.88
12.84
12.66
12.47
11.75
7.34
12.66
12.75
72
1.276
D/E ratiox
1.965
1.868
1.943
1.824
1.690
1.626
1.590
1.694
1.677
1.513
0.904
1.626
1.692
73
694.3
Enterprise value฿M
682.9
655.2
608.8
604.3
600.9
608.7
613.7
661.1
593.8
579.8
796.8
(0.71%)
(1.92%)
58
0.129
LT debt฿B
0.601
0.680
0.665
0.748
0.787
0.842
0.851
0.856
0.924
1.083
0.172
6.59%
7.34%
72
Revenue
฿948.4M
4.38%
1.00×
Cost of revenue
฿636.9M
4.61%
1.02×
Operating expenses
฿144.7M
3.76%
0.94×
Goodwill & intangibles
16.02%
Cash and investments
15.95%
Spread over hurdle
(3.75%)