197.1
Revenue฿M
183.2
193.6
199.8
209.1
225.0
231.9
238.4
247.5
261.5
271.5
216.3
3.83%
4.38%
92
25.90
Revenue growth%
11.29
8.74
7.64
9.02
11.31
13.90
13.47
15.56
17.64
19.76
13.71
15.56
12.39
80
10.94
Gross margin%
12.26
15.20
14.11
15.28
15.38
16.89
17.38
14.54
14.53
17.14
20.88
16.89
15.24
72
5.71
Operating margin%
22.32
23.13
23.33
20.98
18.08
20.76
18.02
18.12
17.46
15.65
9.36
18.02
19.44
6
7.43
Net margin%
15.28
12.99
13.61
12.92
11.44
8.49
9.66
8.68
6.62
3.74
15.92
8.49
10.55
25
34.89
P/E ratio (avg)x
27.40
26.61
28.31
28.31
29.20
25.76
24.65
26.08
28.60
25.38
32.08
25.76
27.00
43
10.62
EV/EBITx
21.80
25.91
25.40
26.76
31.85
34.92
34.64
34.72
37.82
39.07
28.41
34.92
33.25
56
13.48
FCF yield (avg)%
24.02
21.08
20.74
23.01
23.22
24.42
22.25
19.34
17.57
15.15
21.91
19.34
21.67
47
27.13
FCF margin%
34.68
32.19
32.81
34.90
34.62
33.16
33.80
33.83
33.39
30.78
4.09
33.39
33.60
21
1.754
FCF / Net incomex
0.342
0.297
0.306
0.268
0.283
0.313
0.293
0.268
0.283
0.302
1.017
0.293
0.295
54
16.49
ROIC%
8.94
9.23
8.85
7.55
9.90
10.05
10.03
9.78
8.68
10.33
14.65
10.03
9.51
57
21.11
Return on equity%
8.93
10.50
9.54
11.93
10.89
12.00
9.94
11.77
13.09
13.39
23.68
12.00
11.33
33
9.52
Return on assets%
0.40
1.87
0.40
0.59
0.85
0.40
0.40
1.97
3.30
2.17
24.07
1.97
0.72
86
0.56
EPS฿
0.40
0.42
0.37
0.39
0.41
0.42
0.45
0.50
0.47
0.45
0.62
2.11%
1.55%
—
17.23
EPS growth%
17.33
19.79
19.99
22.04
23.49
25.36
27.03
25.39
25.15
23.25
15.45
25.36
23.37
88
0.48
Bookvalue per sh฿
0.60
0.66
0.73
0.79
0.94
0.91
0.89
0.87
0.90
0.95
0.44
0.23%
5.11%
—
0.35
FCF per share฿
0.20
0.20
0.20
0.20
0.19
0.21
0.23
0.22
0.20
0.21
0.21
1.70%
(0.71%)
—
0.48
Dividend per sh฿
0.28
0.29
0.30
0.31
0.29
0.27
0.30
0.32
0.33
0.30
0.48
0.70%
1.89%
—
17.33
Div yield (avg)%
9.55
8.08
7.83
9.85
7.59
9.53
11.20
8.51
8.65
8.39
9.93
8.65
8.58
58
23.51
Payout ratio%
21.31
23.96
21.26
20.18
18.54
16.94
17.02
18.63
18.65
18.33
10.37
18.33
18.64
79
300.5
Shares (diluted)M
301.0
334.7
360.0
368.3
368.1
344.4
376.7
354.8
352.6
356.8
314.8
(0.62%)
2.22%
24
20.11
Buyback yield%
15.81
12.94
12.50
13.35
14.23
14.17
11.90
12.58
14.78
16.60
9.67
14.17
13.76
92
0.898
D/E ratiox
0.966
0.993
1.010
1.145
1.276
1.421
1.463
1.478
1.502
1.633
0.444
1.478
1.348
35
367.5
Enterprise value฿M
162.0
189.4
183.7
209.8
236.6
229.0
237.9
235.8
266.1
309.3
163.3
5.51%
7.96%
93
185.2
LT debt฿M
178.0
200.7
209.2
216.5
220.9
234.7
267.0
252.6
295.7
340.4
31.72
9.04%
7.94%
92
Revenue
฿271.5M
4.38%
1.00×
Cost of revenue
฿128.3M
5.11%
1.07×
Operating expenses
฿64.06M
3.70%
0.94×
Goodwill & intangibles
17.14%
Spread over hurdle
(2.32%)