6.803
Revenue฿M
13.01
13.69
14.86
15.55
16.55
17.58
18.75
20.13
21.33
22.60
7.563
6.44%
6.46%
47
9.96
Revenue growth%
20.94
21.32
19.54
19.91
22.45
20.04
22.87
22.52
19.96
18.33
9.38
20.04
20.49
8
14.47
Gross margin%
34.50
34.56
33.95
31.37
31.67
29.73
28.64
27.30
29.52
29.81
4.14
29.52
30.59
91
4.89
Operating margin%
23.91
22.27
22.34
19.57
21.68
20.08
21.32
19.22
20.30
17.48
2.53
20.08
20.81
28
23.71
Net margin%
11.80
13.32
12.43
12.32
10.95
12.66
12.14
9.24
11.95
11.93
28.31
11.95
12.04
43
7.015
P/E ratio (avg)x
8.366
9.365
9.772
9.972
11.96
11.71
14.10
14.94
15.14
14.90
22.75
14.90
11.83
72
36.30
EV/EBITx
30.35
30.00
33.35
31.65
29.96
30.77
29.49
26.32
27.58
27.59
24.49
27.59
29.98
20
10.31
FCF yield (avg)%
4.32
6.33
7.49
8.16
9.92
11.53
11.49
11.50
14.37
16.73
10.83
11.53
10.70
17
13.86
FCF margin%
22.96
19.97
22.77
23.97
26.03
28.84
31.27
34.07
36.40
33.44
14.72
33.44
27.43
47
1.560
FCF / Net incomex
0.821
0.833
0.846
0.796
0.842
0.871
0.873
0.926
0.842
0.765
0.214
0.871
0.842
59
4.33
ROIC%
23.33
20.79
22.16
23.37
22.73
23.34
24.75
24.33
25.59
28.27
15.13
24.75
23.35
76
6.48
Return on equity%
6.11
4.83
2.20
0.53
3.04
5.73
6.25
8.96
10.58
10.23
10.07
8.96
5.92
51
15.52
Return on assets%
9.23
7.83
10.20
7.60
4.93
7.60
10.10
12.73
13.23
15.59
15.20
12.73
9.67
16
1.83
EPS฿
2.24
2.66
2.72
3.11
3.58
3.90
4.18
4.60
4.62
4.63
1.97
5.31%
8.04%
—
22.82
EPS growth%
4.43
3.31
2.57
0.55
2.56
3.72
3.72
0.72
0.40
0.40
24.25
0.72
2.57
28
1.18
Bookvalue per sh฿
1.70
1.95
1.92
2.19
2.17
2.27
2.21
2.12
2.01
2.19
0.35
0.22%
3.84%
—
1.70
FCF per share฿
1.82
1.78
1.86
2.02
1.96
2.15
2.46
2.76
3.15
3.13
1.91
9.75%
5.83%
—
1.84
Dividend per sh฿
0.95
0.86
0.86
0.88
0.94
0.99
1.02
1.07
1.13
1.05
0.41
2.05%
(0.25%)
—
4.60
Div yield (avg)%
20.13
22.32
24.69
26.14
27.77
28.52
26.21
28.57
25.97
27.43
25.81
27.43
26.18
30
16.31
Payout ratio%
10.84
13.12
10.25
8.40
8.65
6.82
8.31
11.26
11.14
8.21
27.99
8.31
9.45
22
11.79
Shares (diluted)M
10.23
11.09
11.67
12.05
10.56
11.49
11.86
10.20
9.432
8.725
12.17
(3.75%)
(1.97%)
72
19.30
Buyback yield%
25.69
22.90
25.00
25.04
25.95
28.41
28.13
26.78
24.29
21.70
28.75
26.78
25.36
60
1.442
D/E ratiox
0.597
0.555
0.569
0.555
0.514
0.528
0.558
0.602
0.643
0.629
0.257
0.602
0.564
76
16.08
Enterprise value฿M
20.06
20.90
20.09
20.28
23.07
23.24
22.69
24.56
24.93
27.23
13.44
3.37%
2.99%
32
17.49
LT debt฿M
19.49
20.32
18.58
18.11
17.50
19.76
21.57
21.92
23.24
21.22
17.63
3.93%
1.74%
56
Revenue
฿22.60M
6.46%
1.00×
Cost of revenue
฿15.28M
6.86%
1.04×
Operating expenses
฿4.145M
5.83%
0.94×
Property and equipment
17.92%
Spread over hurdle
(5.94%)