141.8
Revenue฿M
231.0
236.0
235.7
245.9
247.7
249.1
256.3
257.7
268.7
272.1
154.2
1.90%
1.83%
77
10.28
Revenue growth%
13.26
15.31
12.82
14.02
15.51
15.53
18.12
15.96
16.96
14.06
19.77
15.96
15.41
42
22.25
Gross margin%
4.29
2.21
4.07
3.26
1.10
2.42
0.40
0.40
1.44
4.21
11.81
1.44
2.31
30
24.25
Operating margin%
16.76
16.89
14.23
13.63
16.55
18.04
16.71
16.83
16.04
15.63
18.11
16.71
16.63
48
10.33
Net margin%
6.50
8.31
7.10
7.93
6.20
4.51
2.96
3.51
2.50
2.96
19.85
2.96
5.35
91
10.09
P/E ratio (avg)x
50.62
60.49
63.35
68.70
76.17
79.78
80.75
91.89
108.5
122.9
11.44
91.89
77.97
64
36.58
EV/EBITx
16.23
15.12
14.87
14.96
15.26
14.95
14.51
13.32
14.10
13.61
9.378
14.10
14.91
77
18.75
FCF yield (avg)%
20.27
22.23
19.77
22.54
24.14
24.15
26.98
25.34
27.91
26.41
10.72
26.41
24.14
75
28.54
FCF margin%
21.66
19.81
17.01
14.71
13.65
14.69
12.84
12.78
14.57
15.68
20.51
14.57
14.70
21
1.339
FCF / Net incomex
1.611
1.659
1.921
2.097
2.232
2.643
3.171
3.465
4.058
4.481
0.643
3.465
2.437
52
11.17
ROIC%
26.54
24.71
22.60
20.80
19.63
21.86
19.54
21.05
23.11
20.33
23.33
21.05
21.45
72
26.02
Return on equity%
14.71
16.87
15.23
16.79
19.58
17.06
14.65
16.81
15.67
13.66
21.67
15.67
16.23
64
15.32
Return on assets%
19.80
20.95
22.53
19.73
17.09
19.38
20.14
21.83
23.97
24.47
3.06
21.83
20.54
10
0.47
EPS฿
0.57
0.57
0.65
0.68
0.75
0.76
0.89
1.03
1.17
1.18
0.51
9.51%
7.38%
—
14.27
EPS growth%
7.70
6.42
4.50
1.72
2.04
1.13
3.59
0.98
1.93
3.88
18.20
1.93
2.81
6
0.51
Bookvalue per sh฿
0.70
0.75
0.84
0.81
0.79
0.71
0.74
0.82
0.75
0.74
0.42
(1.30%)
(0.46%)
—
0.16
FCF per share฿
0.80
0.70
0.71
0.74
0.66
0.67
0.65
0.62
0.67
0.70
0.52
1.02%
(1.51%)
—
0.42
Dividend per sh฿
0.38
0.34
0.35
0.37
0.35
0.36
0.31
0.32
0.28
0.29
0.58
(3.68%)
(2.82%)
—
18.39
Div yield (avg)%
9.11
9.14
11.16
9.89
7.46
6.35
6.35
6.39
4.84
7.06
24.35
6.35
7.26
21
28.77
Payout ratio%
23.10
25.56
23.12
25.64
28.06
29.31
29.07
29.72
29.23
29.63
5.26
29.31
28.56
56
251.4
Shares (diluted)M
357.1
391.3
447.6
515.6
544.8
580.1
680.0
738.2
826.5
918.3
259.7
11.01%
11.25%
85
27.54
Buyback yield%
11.29
8.81
7.18
7.82
10.78
12.58
10.06
11.34
10.02
9.31
21.07
10.06
10.04
39
0.241
D/E ratiox
1.338
1.275
1.111
1.026
0.955
0.881
0.851
0.832
0.825
0.713
0.233
0.832
0.918
18
72.01
Enterprise value฿M
34.01
33.42
30.68
30.09
28.44
27.78
26.78
28.41
27.11
27.31
219.9
(0.81%)
(1.82%)
84
84.61
LT debt฿M
463.1
535.3
595.6
638.5
628.0
712.3
826.6
980.4
961.4
991.3
281.5
9.56%
9.16%
24
Revenue
฿272.1M
1.83%
1.00×
Cost of revenue
฿190.4M
1.83%
1.00×
Operating expenses
฿45.38M
1.59%
0.98×
Property and equipment
18.18%
Spread over hurdle
22.76%