622.5
Revenue฿M
430.6
459.5
497.4
545.8
581.8
625.1
692.2
740.9
813.8
885.6
651.3
8.77%
8.45%
83
5.06
Revenue growth%
22.57
25.17
27.78
28.56
27.22
29.55
31.35
28.51
26.72
24.07
14.36
28.51
27.50
87
22.16
Gross margin%
7.55
5.93
5.26
4.76
5.49
5.84
8.02
10.00
10.31
11.91
6.28
10.00
6.74
86
26.15
Operating margin%
11.32
10.89
13.12
15.85
15.80
15.00
17.10
14.59
12.21
11.10
21.03
14.59
13.86
56
28.26
Net margin%
15.58
17.90
16.51
16.07
13.89
11.35
8.70
7.51
7.06
5.58
18.13
7.51
12.62
26
12.21
P/E ratio (avg)x
10.10
11.59
11.39
10.88
12.44
11.95
13.51
14.50
15.05
17.64
12.11
14.50
12.19
66
10.28
EV/EBITx
8.851
9.962
10.52
11.63
13.03
12.86
13.48
12.51
13.83
15.56
13.29
13.48
12.69
15
26.47
FCF yield (avg)%
17.45
15.48
16.67
19.36
17.20
16.17
18.46
21.40
19.94
19.63
19.57
19.63
17.96
11
7.65
FCF margin%
5.17
6.05
5.75
7.77
7.33
4.77
7.68
7.20
7.74
8.17
20.50
7.68
7.27
54
0.835
FCF / Net incomex
0.539
0.605
0.640
0.707
0.662
0.648
0.681
0.658
0.698
0.712
1.461
0.681
0.660
10
17.37
ROIC%
11.64
12.41
12.73
13.05
13.31
12.27
10.99
10.89
9.64
11.58
15.53
10.99
11.96
46
23.41
Return on equity%
16.90
14.35
14.10
15.78
14.68
13.75
13.73
16.00
18.63
16.59
16.42
16.00
15.23
61
25.92
Return on assets%
8.98
6.09
4.94
3.67
1.76
1.20
0.40
0.40
0.40
1.87
7.68
0.40
1.82
39
0.72
EPS฿
0.51
0.54
0.52
0.52
0.53
0.62
0.60
0.59
0.57
0.62
0.80
3.06%
1.80%
—
23.59
EPS growth%
23.44
24.85
23.15
20.16
17.21
16.20
18.68
19.34
19.07
18.97
27.04
18.97
19.21
18
0.75
Bookvalue per sh฿
0.48
0.47
0.49
0.53
0.52
0.51
0.51
0.61
0.64
0.76
0.83
7.66%
6.54%
—
0.19
FCF per share฿
0.62
0.65
0.63
0.60
0.59
0.62
0.58
0.59
0.55
0.63
0.51
1.24%
0.72%
—
0.74
Dividend per sh฿
0.29
0.26
0.27
0.24
0.21
0.22
0.19
0.19
0.19
0.19
0.42
(1.98%)
(4.13%)
—
12.29
Div yield (avg)%
9.76
9.55
8.34
8.03
7.54
5.10
7.31
6.74
6.20
7.28
3.28
6.74
7.43
49
21.19
Payout ratio%
5.78
5.30
4.86
3.15
1.57
0.40
0.66
0.64
0.64
0.42
2.51
0.64
1.12
69
638.0
Shares (diluted)M
482.5
522.2
557.9
538.6
482.3
413.0
431.4
398.2
346.3
358.1
649.5
(5.78%)
(3.85%)
13
7.12
Buyback yield%
25.08
26.29
23.98
26.41
25.10
26.24
25.21
22.87
23.58
21.37
24.87
23.58
25.09
53
0.937
D/E ratiox
0.717
0.717
0.720
0.795
0.741
0.704
0.666
0.729
0.759
0.732
1.019
0.729
0.725
51
0.223
Enterprise value฿B
0.759
0.704
0.631
0.598
0.589
0.601
0.582
0.519
0.556
0.584
1.135
(0.16%)
(2.19%)
45
841.5
LT debt฿M
50.48
50.60
46.47
40.89
41.80
40.41
44.20
42.04
36.84
34.57
999.6
(3.73%)
(3.07%)
53
Revenue
฿885.6M
8.45%
1.00×
Cost of revenue
฿489.1M
8.67%
1.02×
Operating expenses
฿219.6M
8.34%
0.99×
Property and equipment
18.47%
Spread over hurdle
(5.03%)