45.11
Revenue฿M
230.9
250.7
276.2
304.7
333.3
368.5
392.0
419.3
455.2
496.8
46.77
8.31%
8.66%
11
2.14
Revenue growth%
11.80
10.50
9.30
9.09
11.09
9.97
8.90
10.27
11.04
13.99
22.98
10.27
10.39
11
6.94
Gross margin%
20.70
21.87
23.06
23.14
24.04
22.36
24.20
25.46
27.58
30.28
17.41
25.46
23.59
17
12.84
Operating margin%
34.27
34.81
35.16
34.93
32.65
34.84
33.79
35.35
38.22
36.66
4.15
35.35
34.88
9
22.30
Net margin%
29.92
30.44
31.43
31.11
28.62
25.82
26.91
26.71
28.89
30.20
7.27
26.91
29.40
12
21.28
P/E ratio (avg)x
48.09
49.80
48.37
52.16
49.86
57.73
67.68
73.11
83.54
92.89
11.02
73.11
54.95
42
22.66
EV/EBITx
50.90
55.21
51.72
58.93
55.56
59.25
64.87
64.95
65.86
67.76
34.73
64.95
59.09
26
4.30
FCF yield (avg)%
18.92
17.53
19.80
18.23
19.01
21.06
18.80
19.57
19.93
21.84
5.04
19.93
19.29
94
17.84
FCF margin%
6.44
7.25
9.74
12.14
10.25
12.36
12.60
15.32
14.18
11.50
14.55
12.60
11.82
74
0.696
FCF / Net incomex
1.526
1.493
1.511
1.419
1.463
1.549
1.679
1.748
1.947
2.202
0.550
1.748
1.538
90
27.45
ROIC%
26.52
25.66
25.10
27.73
26.62
26.54
23.97
25.18
23.54
26.03
3.05
25.18
25.84
18
10.57
Return on equity%
30.71
31.30
30.12
30.01
28.15
26.40
23.98
24.34
23.06
24.24
3.74
24.24
27.27
46
3.60
Return on assets%
13.67
14.03
16.27
18.86
17.50
18.80
17.03
15.61
16.78
15.31
5.76
16.78
16.52
33
3.83
EPS฿
6.06
6.84
7.97
7.96
7.81
9.23
10.05
10.54
11.79
11.55
4.18
8.13%
8.06%
—
26.61
EPS growth%
25.96
25.19
22.70
24.52
26.52
23.68
25.86
23.75
22.45
21.36
14.43
23.68
24.14
29
2.10
Bookvalue per sh฿
2.50
2.82
3.03
3.27
3.34
3.48
3.54
3.63
3.91
4.32
3.91
5.30%
5.86%
—
0.92
FCF per share฿
3.20
3.52
3.63
3.98
4.14
3.68
3.45
3.64
3.72
3.43
1.05
(3.69%)
0.05%
—
2.23
Dividend per sh฿
2.23
2.14
2.39
2.63
2.91
2.92
3.07
3.18
3.04
3.42
3.77
3.27%
4.88%
—
29.82
Div yield (avg)%
31.40
31.93
29.14
26.18
23.89
22.33
21.44
18.56
16.08
15.29
28.20
18.56
23.11
95
27.65
Payout ratio%
22.33
24.89
22.90
23.92
25.60
25.80
28.11
30.91
30.23
31.10
18.97
30.23
25.70
20
57.20
Shares (diluted)M
79.99
81.41
93.99
109.9
110.7
104.8
120.2
120.7
127.0
141.3
57.72
5.01%
7.26%
55
22.28
Buyback yield%
13.51
15.11
16.72
16.79
15.79
14.93
13.80
14.40
14.36
12.87
10.67
14.36
14.67
68
0.666
D/E ratiox
1.201
1.298
1.490
1.398
1.552
1.709
1.661
1.675
1.656
1.860
0.216
1.675
1.604
16
0.388
Enterprise value฿B
0.597
0.618
0.663
0.783
0.879
0.854
0.937
1.117
1.234
1.267
0.036
7.58%
7.55%
34
311.1
LT debt฿M
229.8
212.1
193.7
199.2
213.2
199.8
226.4
215.5
228.9
239.2
322.2
2.33%
0.68%
9
Revenue
฿496.8M
8.66%
1.00×
Cost of revenue
฿305.6M
8.60%
0.99×
Operating expenses
฿126.3M
8.90%
1.02×
Cash and investments
16.95%