365.0
Revenue฿M
257.0
265.2
281.7
302.2
320.2
335.3
356.7
368.8
384.6
407.5
377.8
4.94%
5.03%
27
24.05
Revenue growth%
26.45
26.74
28.56
29.75
32.50
34.56
33.61
33.92
35.48
33.37
13.87
33.92
32.93
54
11.52
Gross margin%
5.55
7.47
6.88
9.65
7.63
6.54
6.46
7.81
8.41
9.39
20.08
7.81
7.55
62
8.85
Operating margin%
5.15
3.73
3.59
6.54
5.00
2.64
4.80
3.61
5.08
5.37
10.17
4.80
4.90
27
4.55
Net margin%
23.99
21.00
18.91
20.69
22.54
22.11
19.85
22.54
21.27
23.58
28.12
22.11
21.69
43
20.75
P/E ratio (avg)x
24.09
25.51
25.76
24.03
25.01
27.45
29.53
30.68
28.49
27.48
6.016
28.49
26.60
32
16.87
EV/EBITx
39.17
34.47
35.71
31.88
28.71
31.30
31.29
27.11
24.71
22.18
19.45
27.11
31.30
63
4.39
FCF yield (avg)%
4.63
4.19
2.18
3.27
1.02
3.33
5.02
6.88
5.75
5.41
11.72
5.41
4.41
43
11.30
FCF margin%
13.21
14.25
12.39
13.69
16.58
19.13
21.80
24.15
21.38
19.98
18.91
21.38
17.85
30
0.910
FCF / Net incomex
1.696
1.816
2.045
2.247
2.515
2.514
2.623
2.937
2.865
2.830
0.514
2.830
2.514
47
3.82
ROIC%
15.41
17.22
19.04
19.46
20.94
18.61
18.00
17.07
14.44
12.21
13.40
17.07
17.61
80
2.35
Return on equity%
26.90
26.07
24.14
24.48
26.74
29.54
30.89
32.06
30.76
31.23
5.68
30.89
28.22
89
25.92
Return on assets%
17.57
20.40
19.16
17.84
19.64
21.78
23.69
26.58
27.70
30.60
11.74
26.58
21.09
79
0.04
EPS฿
0.41
0.42
0.43
0.44
0.49
0.52
0.52
0.63
0.71
0.84
0.04
11.31%
8.91%
—
20.81
EPS growth%
9.32
9.64
10.16
12.00
11.39
11.89
10.32
12.47
10.57
11.86
24.28
11.86
10.98
41
0.22
Bookvalue per sh฿
0.08
0.08
0.08
0.07
0.08
0.07
0.07
0.06
0.07
0.07
0.10
(2.67%)
(2.40%)
—
0.21
FCF per share฿
0.09
0.08
0.08
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.23
4.62%
(1.10%)
—
0.20
Dividend per sh฿
0.26
0.25
0.26
0.29
0.31
0.32
0.34
0.34
0.36
0.36
0.08
2.97%
4.14%
—
26.78
Div yield (avg)%
25.05
23.38
25.02
25.52
23.67
20.80
22.30
19.84
22.44
24.10
19.16
22.30
23.52
89
23.86
Payout ratio%
24.86
23.87
24.02
25.76
26.04
27.80
28.12
26.62
27.81
25.87
14.64
27.80
25.95
45
509.9
Shares (diluted)M
364.5
399.4
402.6
364.3
405.9
427.5
425.1
460.6
488.4
448.7
511.1
2.03%
1.03%
91
18.49
Buyback yield%
9.48
8.26
7.90
9.54
7.02
7.13
5.20
8.15
8.65
10.64
18.89
8.15
8.20
33
0.254
D/E ratiox
1.341
1.334
1.425
1.358
1.503
1.776
1.891
2.110
2.340
2.670
1.206
2.110
1.640
22
250.3
Enterprise value฿M
319.0
333.8
332.8
338.1
292.5
291.7
257.6
227.4
240.0
249.0
403.2
(3.17%)
(1.96%)
93
116.6
LT debt฿M
343.1
346.8
359.1
321.6
327.7
345.0
347.2
371.1
329.1
320.3
304.1
(0.46%)
(1.14%)
36
Revenue
฿407.5M
5.03%
1.00×
Cost of revenue
฿224.9M
5.02%
1.00×
Operating expenses
฿104.1M
5.25%
1.02×
Property and equipment
15.81%
Spread over hurdle
(6.05%)