155.5
Revenue฿M
173.6
175.6
177.3
177.7
182.6
187.0
187.0
188.0
187.7
192.5
172.0
1.06%
1.13%
76
26.98
Revenue growth%
11.93
14.52
17.11
15.28
13.96
16.30
18.10
17.86
16.13
18.40
6.85
17.86
16.22
55
13.05
Gross margin%
1.56
0.48
0.40
0.40
3.17
3.03
2.01
1.46
3.54
2.75
19.38
2.75
1.78
35
25.15
Operating margin%
22.33
22.97
25.18
27.88
30.55
32.03
34.10
35.89
34.34
35.95
25.51
34.34
31.29
88
5.99
Net margin%
6.26
4.94
3.86
1.61
2.66
0.40
0.50
2.48
0.40
2.67
26.44
0.50
2.57
66
26.34
P/E ratio (avg)x
28.70
26.58
27.08
28.06
26.69
26.50
28.49
29.39
28.99
26.80
20.75
28.49
27.57
87
26.26
EV/EBITx
11.97
12.12
13.88
15.51
15.93
17.34
16.21
18.20
20.94
20.85
12.77
18.20
16.07
18
25.31
FCF yield (avg)%
6.32
7.20
6.63
6.00
8.69
11.13
11.30
9.65
10.72
12.19
19.27
11.13
9.17
63
13.06
FCF margin%
5.53
5.85
6.15
8.09
5.20
8.03
7.36
9.08
9.10
9.96
2.70
9.08
7.69
42
1.216
FCF / Net incomex
0.524
0.559
0.585
0.522
0.524
0.504
0.492
0.538
0.468
0.487
0.105
0.492
0.523
23
14.49
ROIC%
18.26
20.44
17.57
18.71
20.18
19.27
17.93
17.25
17.31
14.78
29.26
17.31
18.10
75
16.01
Return on equity%
18.34
16.50
18.22
16.92
19.37
19.62
21.73
20.60
19.51
19.58
6.94
19.62
19.44
88
13.48
Return on assets%
31.07
32.12
31.49
30.65
29.87
30.99
33.36
30.56
28.33
30.44
10.85
30.56
30.82
91
0.22
EPS฿
0.65
0.67
0.74
0.72
0.71
0.71
0.68
0.74
0.88
0.94
0.24
5.78%
4.46%
—
15.26
EPS growth%
11.93
9.61
8.62
5.68
7.81
5.33
7.82
6.84
7.64
7.27
14.22
7.27
7.73
61
0.49
Bookvalue per sh฿
1.27
1.50
1.65
1.73
2.00
2.31
2.25
2.35
2.27
2.28
0.60
2.71%
7.94%
—
0.61
FCF per share฿
0.34
0.33
0.30
0.29
0.25
0.27
0.27
0.25
0.24
0.26
0.20
0.45%
(3.47%)
—
0.20
Dividend per sh฿
0.21
0.19
0.20
0.20
0.18
0.17
0.17
0.18
0.19
0.18
0.19
(0.51%)
(1.11%)
—
18.38
Div yield (avg)%
22.36
22.06
22.99
22.43
21.76
21.46
24.07
22.64
19.76
19.01
25.25
21.46
22.21
58
8.75
Payout ratio%
20.46
20.68
22.90
24.10
22.24
25.06
26.52
26.16
27.48
29.53
7.57
26.52
24.58
28
99.24
Shares (diluted)M
162.9
178.3
180.6
218.0
234.4
254.4
271.0
289.4
315.2
350.3
100.3
8.37%
9.61%
63
13.46
Buyback yield%
23.99
22.93
22.69
22.89
21.55
20.95
21.32
21.84
24.26
25.59
15.67
21.84
22.79
59
0.649
D/E ratiox
1.588
1.728
1.951
2.117
2.287
2.275
2.580
2.787
3.259
3.312
0.175
2.787
2.281
87
118.7
Enterprise value฿M
224.3
218.5
195.7
213.2
192.7
186.0
195.9
200.5
185.3
191.5
103.9
(0.13%)
(0.78%)
92
153.0
LT debt฿M
89.98
104.6
122.7
120.7
120.9
139.5
158.6
179.8
170.5
195.8
160.5
10.13%
8.57%
49
Revenue
฿192.5M
1.13%
1.00×
Cost of revenue
฿134.7M
1.26%
1.01×
Operating expenses
฿27.60M
1.81%
1.07×
Goodwill & intangibles
16.48%
Cash and investments
16.19%