457.6
Revenue฿M
393.7
436.2
477.2
526.0
580.0
622.0
669.0
737.7
807.9
858.3
509.5
8.15%
9.01%
35
6.40
Revenue growth%
8.63
6.00
6.33
3.68
4.66
3.00
3.04
0.44
0.40
1.84
11.88
1.84
3.36
65
28.08
Gross margin%
17.18
14.19
17.08
19.74
18.50
19.77
19.12
16.21
17.75
15.86
20.10
17.75
17.46
83
22.85
Operating margin%
25.19
25.72
27.71
28.05
30.05
27.97
26.76
23.80
22.25
24.95
21.53
24.95
26.24
58
14.25
Net margin%
9.20
8.23
10.86
8.09
10.79
12.75
12.64
14.66
13.60
16.11
27.18
13.60
11.75
57
8.042
P/E ratio (avg)x
24.39
27.38
27.79
27.12
27.92
32.78
39.26
42.31
44.40
52.96
16.85
42.31
30.35
91
31.97
EV/EBITx
11.27
11.87
10.63
9.104
7.918
8.422
8.181
7.195
6.689
7.001
31.96
7.195
8.301
63
10.09
FCF yield (avg)%
7.19
6.00
3.90
2.36
2.12
3.65
1.12
3.89
5.22
6.51
2.29
3.89
3.89
78
4.66
FCF margin%
14.07
12.25
11.74
12.68
14.92
14.87
12.07
13.43
11.92
12.73
6.59
12.73
12.71
79
0.123
FCF / Net incomex
0.903
0.951
0.986
1.149
1.141
1.095
1.050
1.234
1.336
1.298
0.253
1.234
1.118
66
15.53
ROIC%
17.82
15.64
14.32
11.97
12.59
15.39
14.42
14.39
16.03
18.33
13.27
15.39
14.91
93
22.44
Return on equity%
3.93
5.81
8.28
9.88
8.96
7.66
7.11
8.68
8.47
6.00
9.70
7.66
7.97
49
29.31
Return on assets%
16.62
19.36
21.67
20.76
23.22
25.09
24.67
22.69
25.55
22.96
16.80
24.67
22.83
23
0.42
EPS฿
0.11
0.12
0.12
0.13
0.15
0.14
0.13
0.14
0.16
0.17
0.47
3.06%
3.87%
—
26.54
EPS growth%
26.22
28.34
29.48
32.17
30.84
33.63
35.45
38.44
37.16
38.65
18.90
37.16
32.90
81
0.32
Bookvalue per sh฿
0.49
0.55
0.65
0.77
0.77
0.86
0.98
1.03
1.10
1.11
0.22
7.68%
10.21%
—
0.45
FCF per share฿
0.35
0.32
0.30
0.30
0.29
0.32
0.30
0.32
0.34
0.31
0.42
1.79%
(1.42%)
—
0.13
Dividend per sh฿
0.57
0.64
0.65
0.61
0.69
0.78
0.76
0.89
0.93
1.00
0.39
7.76%
6.40%
—
28.30
Div yield (avg)%
13.61
16.00
18.93
19.52
22.08
23.60
24.67
26.69
26.17
26.27
18.12
26.17
22.84
60
11.22
Payout ratio%
18.84
17.69
18.04
19.86
19.71
18.90
20.85
20.01
19.63
18.72
26.33
19.63
19.26
43
496.4
Shares (diluted)M
566.1
593.8
573.5
559.2
590.2
642.5
719.5
682.9
719.1
638.5
497.4
1.59%
1.92%
60
17.60
Buyback yield%
26.32
26.63
28.03
25.99
23.30
23.68
25.92
27.82
26.61
27.69
7.44
26.61
26.47
43
1.484
D/E ratiox
2.664
2.727
3.108
3.031
3.298
3.813
4.238
4.093
4.728
5.383
0.666
4.238
3.555
22
115.6
Enterprise value฿M
213.1
192.0
197.0
215.9
195.4
208.5
201.5
184.1
181.0
175.1
344.5
(2.17%)
(1.17%)
12
217.1
LT debt฿M
508.2
578.0
552.4
568.6
601.0
649.0
679.1
763.4
823.9
790.4
169.8
5.63%
4.94%
26
Revenue
฿858.3M
9.01%
1.00×
Cost of revenue
฿484.6M
9.12%
1.01×
Operating expenses
฿106.2M
8.78%
0.98×
Property and equipment
16.53%