176.6
Revenue฿M
196.4
209.5
221.0
243.9
257.7
277.2
295.5
320.9
340.6
370.8
190.4
7.55%
7.48%
22
20.36
Revenue growth%
17.28
15.53
18.31
20.07
21.41
23.16
21.82
21.10
18.39
17.08
21.04
21.10
19.23
79
2.83
Gross margin%
4.62
2.58
1.75
2.72
5.59
8.50
10.48
8.28
10.75
12.94
12.13
10.48
6.93
75
7.18
Operating margin%
20.58
20.11
18.92
19.86
17.17
15.29
14.35
13.46
15.56
13.63
16.53
14.35
16.37
24
11.02
Net margin%
26.63
24.89
22.20
24.44
21.95
20.33
18.47
16.70
15.62
18.24
17.64
18.24
21.14
55
20.11
P/E ratio (avg)x
35.83
33.80
35.40
39.45
41.11
39.22
44.43
45.59
50.97
49.23
36.30
45.59
40.28
12
7.097
EV/EBITx
16.23
15.04
13.65
12.15
11.35
10.38
10.50
11.00
11.01
10.45
19.45
10.50
11.18
51
16.81
FCF yield (avg)%
36.22
34.72
36.29
36.92
38.99
41.12
44.10
46.49
48.81
46.04
29.57
46.04
40.05
50
24.28
FCF margin%
20.57
22.91
23.59
25.77
25.75
28.02
26.01
28.62
28.95
31.87
12.96
28.62
25.89
70
1.349
FCF / Net incomex
1.165
1.207
1.340
1.401
1.417
1.599
1.577
1.804
1.896
1.947
1.298
1.804
1.497
70
11.95
ROIC%
12.92
12.36
11.96
10.83
10.68
10.70
11.21
9.24
8.94
10.51
4.27
10.51
10.76
79
5.26
Return on equity%
6.47
5.43
7.19
5.92
4.57
3.87
4.59
6.13
4.26
6.23
16.73
4.59
5.67
27
24.75
Return on assets%
16.54
18.24
16.49
16.21
14.05
16.38
13.77
11.63
9.90
11.57
24.90
11.63
15.13
65
0.33
EPS฿
0.42
0.43
0.45
0.45
0.43
0.42
0.46
0.45
0.47
0.51
0.34
3.34%
1.21%
—
19.94
EPS growth%
16.29
17.09
15.66
14.16
12.63
15.46
16.36
13.75
15.14
15.97
8.14
15.46
15.56
15
0.31
Bookvalue per sh฿
0.26
0.29
0.34
0.38
0.38
0.37
0.40
0.42
0.40
0.42
0.18
2.01%
4.83%
—
0.35
FCF per share฿
0.50
0.60
0.59
0.68
0.67
0.75
0.83
0.92
0.93
1.01
0.08
8.65%
8.71%
—
0.35
Dividend per sh฿
0.54
0.61
0.63
0.67
0.72
0.75
0.72
0.84
0.95
1.04
0.14
7.69%
6.88%
—
13.98
Div yield (avg)%
8.52
11.15
9.44
11.84
12.48
12.92
14.79
16.19
13.43
15.04
4.90
14.79
12.70
79
5.83
Payout ratio%
16.76
15.04
13.70
15.77
17.86
19.81
20.19
18.50
15.79
16.21
5.78
18.50
16.49
8
874.1
Shares (diluted)M
707.7
777.5
813.3
785.4
843.7
817.7
837.0
765.3
753.4
697.6
882.7
(3.73%)
0.26%
63
4.33
Buyback yield%
11.10
8.97
8.45
8.36
11.03
10.53
9.10
7.34
7.72
8.55
10.95
8.55
8.76
28
0.535
D/E ratiox
1.671
1.785
2.086
2.074
1.969
2.027
2.342
2.539
2.479
2.348
0.522
2.348
2.080
84
139.5
Enterprise value฿M
330.7
318.6
328.5
364.8
382.8
453.2
447.3
442.4
504.5
556.4
410.2
7.76%
6.63%
54
177.3
LT debt฿M
58.12
50.64
50.23
46.68
43.71
43.06
44.36
43.52
40.92
40.08
402.3
(1.72%)
(4.00%)
6
Revenue
฿370.8M
7.48%
1.00×
Cost of revenue
฿242.1M
7.53%
1.00×
Operating expenses
฿49.49M
7.99%
1.05×
Cash and investments
16.03%