401.4
Revenue฿M
461.8
472.1
486.4
492.0
498.8
512.8
513.3
509.3
508.2
512.5
427.0
0.54%
1.06%
69
22.34
Revenue growth%
24.45
25.57
25.50
25.02
24.64
27.06
26.49
28.23
29.01
27.30
26.43
27.30
26.03
92
19.43
Gross margin%
10.17
10.57
9.75
7.83
5.01
2.66
1.26
2.13
4.75
7.27
14.32
2.66
6.14
70
14.23
Operating margin%
29.55
26.72
24.19
25.84
23.62
21.03
21.47
19.78
19.07
22.06
20.26
21.03
22.84
14
18.47
Net margin%
15.12
14.71
12.35
11.33
10.81
11.18
11.33
12.53
15.23
16.98
8.48
12.53
12.44
35
30.79
P/E ratio (avg)x
19.91
19.23
18.05
18.09
17.55
17.38
18.28
18.99
20.02
20.52
28.23
18.99
18.63
68
20.69
EV/EBITx
28.16
29.47
31.14
34.23
36.51
40.25
46.12
46.50
43.93
42.19
6.641
43.93
38.38
57
13.14
FCF yield (avg)%
5.42
3.44
4.44
2.99
0.96
0.40
3.36
5.48
2.73
1.08
15.16
2.73
3.18
53
17.65
FCF margin%
8.71
6.51
5.68
5.36
4.91
6.33
3.74
1.95
3.24
4.31
5.01
3.74
5.13
88
0.421
FCF / Net incomex
0.440
0.463
0.432
0.427
0.457
0.477
0.467
0.454
0.510
0.512
1.168
0.477
0.460
71
16.36
ROIC%
7.79
7.02
9.55
8.41
7.12
5.07
4.12
6.12
4.13
3.97
26.03
4.13
6.57
43
29.35
Return on equity%
19.49
18.54
18.79
18.46
16.30
13.49
16.38
14.33
13.75
11.33
29.08
13.75
16.34
14
25.94
Return on assets%
11.66
11.47
9.65
7.69
9.80
12.10
15.02
17.73
18.03
18.65
29.54
17.73
11.88
38
0.10
EPS฿
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.04
0.10
(4.79%)
(1.58%)
—
7.62
EPS growth%
22.77
20.30
18.63
18.79
21.12
21.50
24.25
26.90
26.22
24.76
12.73
24.76
22.14
90
0.06
Bookvalue per sh฿
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.07
4.13%
3.90%
—
0.11
FCF per share฿
0.12
0.13
0.14
0.17
0.18
0.21
0.23
0.24
0.27
0.28
0.10
9.56%
10.45%
—
0.11
Dividend per sh฿
0.12
0.11
0.12
0.13
0.14
0.15
0.16
0.16
0.16
0.15
0.10
2.49%
2.31%
—
23.64
Div yield (avg)%
20.89
22.69
20.75
19.44
16.89
14.90
15.09
15.43
13.41
16.33
15.98
15.09
16.61
44
29.12
Payout ratio%
16.25
15.21
13.99
15.51
17.56
16.65
14.68
15.27
16.03
13.30
29.02
15.27
15.39
84
2.100
Shares (diluted)B
3.430
3.346
3.700
3.628
3.797
3.788
4.121
4.021
4.552
4.484
2.148
3.38%
3.54%
28
12.28
Buyback yield%
25.48
27.57
29.35
30.60
28.96
30.57
30.28
28.11
25.53
27.56
24.58
28.11
28.54
42
0.207
D/E ratiox
2.167
2.356
2.796
3.128
3.148
3.619
4.254
4.336
4.837
5.636
1.280
4.336
3.384
50
161.4
Enterprise value฿M
250.8
223.5
218.2
238.3
245.6
251.5
215.7
232.4
251.1
230.8
178.2
(1.23%)
(1.93%)
49
112.4
LT debt฿M
242.4
235.8
265.8
289.2
319.3
302.6
288.9
306.4
332.3
345.3
333.2
1.58%
4.27%
60
Revenue
฿512.5M
1.06%
1.00×
Cost of revenue
฿279.6M
0.63%
0.96×
Operating expenses
฿85.68M
1.55%
1.05×
Goodwill & intangibles
15.31%
Spread over hurdle
11.86%