29.85
Revenue฿M
15.27
16.40
17.50
19.19
21.12
22.93
24.98
26.98
29.09
31.42
31.02
8.26%
8.54%
63
19.41
Revenue growth%
18.71
19.62
22.25
21.13
19.34
20.34
22.93
21.10
23.19
23.69
15.33
22.93
21.11
42
3.64
Gross margin%
23.81
25.97
28.12
28.30
25.61
27.69
30.39
30.91
30.72
33.15
4.49
30.72
28.21
65
16.73
Operating margin%
27.91
30.62
31.79
29.40
31.33
32.85
34.85
36.43
37.83
35.99
5.63
35.99
32.32
19
26.68
Net margin%
17.24
20.05
22.47
21.62
22.76
20.08
19.69
19.39
17.16
20.06
18.90
19.69
20.05
60
26.27
P/E ratio (avg)x
22.15
23.83
23.16
22.47
21.16
19.61
22.30
20.78
21.60
24.22
28.94
21.60
22.22
17
22.31
EV/EBITx
33.00
37.23
40.21
45.80
51.77
50.37
58.87
69.32
79.89
94.36
34.38
69.32
51.07
95
25.43
FCF yield (avg)%
15.77
18.50
20.51
23.46
25.86
24.24
25.76
25.85
25.89
26.48
6.10
25.85
25.00
47
21.10
FCF margin%
26.95
25.74
27.25
27.13
28.43
27.41
25.70
27.35
27.14
28.41
13.41
27.35
27.20
23
1.698
FCF / Net incomex
1.460
1.442
1.568
1.568
1.596
1.667
1.830
1.745
1.957
2.106
0.517
1.830
1.631
53
21.72
ROIC%
26.52
28.18
30.02
32.78
35.44
36.88
38.89
37.73
39.40
37.08
19.37
37.73
36.16
88
25.28
Return on equity%
10.92
13.10
15.06
17.02
19.58
19.33
18.69
18.74
21.28
23.63
17.49
19.33
18.72
23
3.75
Return on assets%
23.22
22.00
24.01
24.89
27.06
24.75
22.46
21.17
19.06
21.65
24.43
21.65
22.84
88
0.22
EPS฿
0.51
0.53
0.48
0.43
0.46
0.49
0.45
0.51
0.51
0.57
0.23
4.16%
0.91%
—
11.64
EPS growth%
4.78
3.89
3.74
1.97
0.40
1.44
4.31
1.51
1.58
1.11
21.16
1.51
1.77
39
0.76
Bookvalue per sh฿
1.12
1.13
1.31
1.43
1.63
1.59
1.87
1.89
1.99
1.96
0.21
3.77%
6.84%
—
0.26
FCF per share฿
0.44
0.42
0.45
0.48
0.56
0.66
0.70
0.67
0.77
0.79
0.36
7.03%
7.09%
—
0.23
Dividend per sh฿
1.13
1.33
1.41
1.44
1.67
1.62
1.87
2.01
2.00
2.38
0.14
7.36%
7.82%
—
21.74
Div yield (avg)%
24.30
24.57
25.21
22.26
23.52
26.06
24.34
24.63
26.05
25.38
2.42
25.38
24.60
52
13.99
Payout ratio%
27.00
26.96
27.06
26.84
28.12
27.34
25.36
25.02
23.28
20.38
27.87
25.02
26.90
13
44.23
Shares (diluted)M
59.95
69.41
76.97
79.23
80.04
76.43
84.34
82.45
87.71
95.86
46.77
3.67%
5.37%
13
18.43
Buyback yield%
13.37
12.57
9.60
11.39
12.28
10.77
10.24
9.98
11.79
9.30
16.69
10.24
11.08
40
0.780
D/E ratiox
0.439
0.478
0.539
0.527
0.583
0.535
0.547
0.533
0.599
0.580
0.509
0.547
0.537
43
19.33
Enterprise value฿M
22.77
24.19
27.04
29.24
32.53
29.68
33.13
33.41
35.65
38.53
30.52
3.44%
6.27%
7
18.36
LT debt฿M
18.91
20.14
20.81
23.89
25.18
27.87
29.44
30.43
33.78
31.07
19.58
4.29%
5.06%
47
Revenue
฿31.42M
8.54%
1.00×
Cost of revenue
฿17.97M
9.07%
1.05×
Operating expenses
฿4.092M
7.57%
0.91×
Goodwill & intangibles
18.85%
Property and equipment
17.55%
Spread over hurdle
(1.20%)