45.44
Revenue฿M
459.5
474.3
488.0
503.1
512.6
529.9
536.7
558.3
562.2
50.88
52.69
2.25%
2.89%
11
14.21
Revenue growth%
5.83
5.86
5.78
3.85
6.76
7.17
5.35
3.26
3.50
12.97
3.06
5.35
5.57
52
21.24
Gross margin%
9.44
8.07
8.78
6.04
5.26
5.76
3.63
6.08
6.26
6.55
18.01
5.76
6.17
8
22.28
Operating margin%
29.22
30.94
28.86
26.34
27.95
25.35
26.29
27.53
30.03
4.81
7.72
27.53
27.74
86
2.92
Net margin%
11.36
9.78
7.91
6.13
6.86
6.62
7.30
8.01
5.72
26.30
24.78
6.86
7.60
74
10.76
P/E ratio (avg)x
47.78
55.61
64.69
65.45
69.27
80.18
88.21
91.71
96.93
16.68
15.16
88.21
67.36
23
28.67
EV/EBITx
22.77
25.23
26.24
26.64
25.97
27.67
27.55
32.65
38.22
12.44
19.75
27.67
26.44
93
3.56
FCF yield (avg)%
18.80
21.18
22.97
21.46
23.12
20.49
21.26
22.27
24.29
16.88
5.63
22.27
21.60
65
24.77
FCF margin%
12.53
12.57
13.46
10.95
10.47
10.43
11.11
14.00
13.17
11.51
12.37
11.11
11.82
70
1.253
FCF / Net incomex
0.603
0.694
0.721
0.787
0.820
0.786
0.733
0.769
0.711
0.923
0.847
0.769
0.727
22
7.33
ROIC%
8.57
6.40
9.12
6.88
9.10
6.60
6.13
4.44
6.00
12.80
10.95
6.13
6.74
49
24.88
Return on equity%
34.99
32.37
30.52
32.15
30.45
30.00
32.83
30.62
28.58
15.49
21.38
30.45
31.38
25
8.96
Return on assets%
34.06
32.69
33.82
35.63
35.43
32.84
30.18
28.52
30.44
12.78
14.97
30.44
32.76
7
0.03
EPS฿
0.09
0.10
0.10
0.11
0.12
0.13
0.13
0.15
0.18
0.03
0.04
9.68%
6.76%
—
9.47
EPS growth%
3.90
2.73
5.64
5.24
4.19
5.41
8.27
6.06
3.83
28.80
21.26
5.41
5.00
21
0.03
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.07
0.02
(2.06%)
(3.67%)
—
0.05
FCF per share฿
0.10
0.10
0.11
0.12
0.11
0.12
0.11
0.11
0.11
0.05
0.02
(0.91%)
0.19%
—
0.04
Dividend per sh฿
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.02
4.91%
5.34%
—
19.35
Div yield (avg)%
0.40
0.40
0.40
3.28
4.66
5.28
5.49
6.77
9.44
8.84
13.70
5.49
3.97
33
24.52
Payout ratio%
10.55
11.75
9.09
8.03
9.20
11.00
12.05
9.49
10.91
20.75
18.24
10.91
10.73
77
1.885
Shares (diluted)B
1.628
1.449
1.399
1.505
1.310
1.191
1.290
1.205
1.285
1.862
1.888
(3.12%)
(2.66%)
91
26.78
Buyback yield%
27.68
29.64
32.46
33.55
32.42
30.34
27.38
28.34
31.32
2.13
10.55
30.34
29.99
49
1.310
D/E ratiox
1.299
1.331
1.329
1.383
1.560
1.711
1.930
1.963
1.981
0.426
1.529
1.930
1.472
32
197.8
Enterprise value฿M
85.41
82.25
81.29
82.47
87.71
83.31
81.24
91.74
94.52
251.7
41.95
2.77%
0.56%
82
242.2
LT debt฿M
201.5
181.2
172.1
173.5
175.3
154.1
144.5
147.4
148.9
74.08
86.52
(3.01%)
(4.74%)
61
Revenue
฿562.2M
2.89%
1.00×
Cost of revenue
฿370.0M
2.80%
0.99×
Operating expenses
฿79.29M
2.33%
0.95×
Cash and investments
16.37%
Spread over hurdle
14.89%