363.0
Revenue฿M
253.1
263.4
281.7
296.8
307.9
326.7
336.1
345.4
357.4
376.1
396.2
4.08%
4.68%
42
23.90
Revenue growth%
16.95
16.67
18.16
17.07
19.77
22.67
24.32
27.16
29.59
26.81
9.97
26.81
21.22
93
25.11
Gross margin%
14.23
14.33
14.14
16.22
14.12
13.73
14.84
13.59
10.95
8.98
9.91
13.59
14.13
60
2.66
Operating margin%
5.10
6.98
8.96
11.31
10.78
11.44
12.11
11.80
13.21
12.12
25.52
12.11
11.38
41
25.94
Net margin%
33.00
30.90
30.01
28.19
27.57
24.58
27.28
29.68
31.57
34.07
13.52
29.68
29.84
6
17.14
P/E ratio (avg)x
37.77
36.92
38.67
37.91
42.33
38.34
40.35
41.77
45.68
45.82
21.01
41.77
39.51
35
24.93
EV/EBITx
18.24
20.82
20.51
22.55
22.91
26.02
26.36
28.16
31.12
31.99
29.57
28.16
24.47
26
21.98
FCF yield (avg)%
21.68
20.43
19.45
21.56
19.92
17.09
14.56
16.58
15.13
12.82
7.94
15.13
18.27
50
17.57
FCF margin%
31.32
30.79
30.82
28.02
27.91
29.96
27.16
27.90
29.79
31.51
4.43
29.79
29.88
94
0.461
FCF / Net incomex
1.314
1.368
1.281
1.293
1.317
1.352
1.249
1.370
1.545
1.503
1.037
1.370
1.335
26
21.65
ROIC%
11.90
13.32
12.48
12.54
11.38
12.71
13.19
15.27
13.32
13.97
26.05
13.32
12.95
76
25.88
Return on equity%
21.72
22.64
23.32
25.26
27.22
24.75
25.74
23.76
22.51
24.46
9.54
24.46
24.11
89
16.84
Return on assets%
0.64
1.22
4.00
4.41
2.14
0.55
2.81
2.53
3.64
3.17
20.96
2.81
2.67
57
1.59
EPS฿
0.80
0.92
1.06
0.99
0.99
0.95
1.10
1.21
1.36
1.53
1.67
9.21%
7.17%
—
23.46
EPS growth%
0.40
0.60
0.40
0.40
0.40
2.93
1.03
3.75
0.98
2.46
8.30
2.46
0.79
85
1.09
Bookvalue per sh฿
1.23
1.35
1.42
1.35
1.25
1.34
1.34
1.28
1.31
1.42
0.46
2.70%
1.94%
—
1.15
FCF per share฿
1.57
1.63
1.79
1.91
1.89
1.78
1.95
1.98
2.02
2.33
0.80
4.27%
5.72%
—
0.89
Dividend per sh฿
1.46
1.50
1.56
1.50
1.79
2.07
2.40
2.59
2.61
2.75
0.37
9.02%
8.46%
—
11.66
Div yield (avg)%
7.67
6.97
7.30
5.21
2.47
0.68
0.91
1.93
0.40
0.40
26.28
0.68
2.20
76
11.14
Payout ratio%
14.96
12.52
10.44
11.64
10.22
8.22
6.74
6.16
7.99
9.58
24.47
7.99
9.90
51
110.2
Shares (diluted)M
133.8
127.8
123.0
122.1
123.2
135.7
138.4
127.4
137.9
125.1
106.1
0.30%
(0.04%)
46
10.06
Buyback yield%
1.96
1.37
2.20
1.67
2.29
2.06
4.74
2.45
2.21
5.15
4.16
2.45
2.21
51
0.850
D/E ratiox
2.059
2.213
2.361
2.627
2.824
2.573
2.352
2.473
2.684
2.931
1.135
2.573
2.523
31
106.6
Enterprise value฿M
133.4
143.7
141.7
131.2
141.1
150.9
150.2
164.7
149.1
153.2
262.4
1.66%
0.49%
71
292.0
LT debt฿M
369.5
380.5
381.2
405.0
397.1
369.1
354.9
362.0
332.6
368.7
268.8
(1.47%)
0.54%
89
Revenue
฿376.1M
4.68%
1.00×
Cost of revenue
฿170.4M
4.86%
1.02×
Operating expenses
฿92.12M
4.25%
0.96×
Cash and investments
17.32%