37.97
Revenue฿M
155.6
165.3
171.6
183.1
197.1
203.5
210.4
219.1
231.4
240.7
40.83
4.08%
5.20%
17
2.22
Revenue growth%
13.93
11.73
12.80
13.85
12.84
10.44
12.92
11.82
11.93
9.03
4.02
11.82
12.36
48
5.82
Gross margin%
23.61
24.37
25.19
26.27
25.95
25.37
25.80
23.29
25.79
23.17
24.03
25.37
25.28
75
2.46
Operating margin%
13.60
11.52
11.37
12.77
14.53
14.87
17.19
17.98
18.21
18.82
7.29
17.98
14.70
34
11.58
Net margin%
27.43
25.51
24.90
22.08
19.66
20.10
18.42
17.34
16.94
17.37
3.34
17.37
19.88
61
33.59
P/E ratio (avg)x
11.78
11.80
11.61
11.97
10.92
11.61
10.83
10.63
10.36
10.20
7.766
10.63
11.26
43
33.07
EV/EBITx
37.03
39.45
38.52
39.09
41.22
38.71
40.21
43.25
47.95
43.60
18.32
43.25
39.83
88
15.19
FCF yield (avg)%
7.26
7.37
8.85
6.53
9.45
7.78
8.88
10.81
9.08
8.10
2.37
8.88
8.47
30
2.89
FCF margin%
19.36
21.90
21.20
20.86
23.63
21.13
22.72
22.24
24.67
26.02
14.06
22.72
22.07
7
1.002
FCF / Net incomex
1.534
1.846
2.179
2.516
3.051
3.524
4.141
4.688
5.031
5.137
0.751
4.688
3.288
13
28.11
ROIC%
14.11
11.42
8.85
6.80
4.32
1.46
4.25
4.65
4.85
4.50
28.53
4.50
4.75
70
20.23
Return on equity%
18.42
18.88
21.10
18.61
21.52
21.88
23.37
26.06
23.27
25.97
4.18
23.37
21.70
94
11.87
Return on assets%
24.62
24.94
24.25
22.45
22.93
21.93
24.13
25.21
22.33
21.07
22.52
22.33
23.53
73
0.07
EPS฿
0.24
0.23
0.22
0.19
0.17
0.18
0.15
0.16
0.14
0.14
0.07
(4.31%)
(4.61%)
—
14.53
EPS growth%
31.97
34.36
32.51
30.55
32.86
35.00
36.75
38.67
39.60
39.59
4.09
38.67
34.68
81
0.04
Bookvalue per sh฿
0.14
0.17
0.19
0.19
0.19
0.21
0.25
0.25
0.30
0.29
0.14
9.20%
7.87%
—
0.23
FCF per share฿
0.15
0.15
0.15
0.18
0.17
0.18
0.18
0.17
0.17
0.18
0.13
0.61%
2.11%
—
0.11
Dividend per sh฿
0.28
0.32
0.31
0.30
0.34
0.33
0.33
0.32
0.37
0.40
0.09
2.82%
3.74%
—
22.74
Div yield (avg)%
16.69
16.58
14.05
11.66
12.55
12.44
12.66
15.53
13.03
13.46
19.16
13.03
13.25
35
18.99
Payout ratio%
20.35
22.82
21.13
21.47
19.86
18.03
20.42
22.94
24.78
22.96
18.01
22.94
21.30
92
600.8
Shares (diluted)M
504.1
442.6
381.0
368.5
347.3
322.5
301.0
316.5
303.2
302.3
608.2
(2.73%)
(4.33%)
39
16.45
Buyback yield%
9.26
11.95
14.01
13.21
15.32
15.80
16.06
17.33
19.01
17.99
29.25
17.33
15.56
10
0.422
D/E ratiox
1.000
0.953
1.021
1.079
0.964
1.027
1.119
1.004
1.049
1.018
1.390
1.027
1.019
53
80.24
Enterprise value฿M
182.2
168.5
157.8
175.9
186.7
212.2
212.5
227.3
257.7
251.5
228.7
6.14%
3.53%
33
64.55
LT debt฿M
215.1
195.5
181.3
161.6
153.5
156.3
156.0
138.4
145.1
123.8
88.05
(4.21%)
(5.89%)
59
Revenue
฿240.7M
5.20%
1.00×
Cost of revenue
฿146.6M
5.10%
0.99×
Operating expenses
฿26.78M
5.47%
1.03×
Goodwill & intangibles
19.00%
Spread over hurdle
10.37%