266.0
Revenue฿M
234.7
234.8
242.3
244.3
244.1
249.0
253.3
261.1
267.4
269.8
281.6
2.02%
1.72%
50
26.06
Revenue growth%
34.89
34.81
35.27
33.62
32.81
31.83
33.31
31.78
29.15
27.98
3.27
31.78
33.06
92
16.87
Gross margin%
26.61
27.80
25.05
25.65
26.11
28.81
31.48
31.93
29.64
28.10
20.15
29.64
27.95
12
25.09
Operating margin%
16.66
14.83
12.72
11.39
8.88
11.81
12.06
11.07
13.19
14.78
2.85
12.06
12.39
22
23.81
Net margin%
24.49
23.34
25.01
22.02
20.96
19.59
18.03
15.66
15.85
15.62
13.23
15.85
20.27
18
16.36
P/E ratio (avg)x
21.90
22.13
19.85
20.95
18.71
16.77
16.83
16.11
15.43
13.77
7.788
16.11
17.77
47
8.246
EV/EBITx
16.34
16.25
17.34
17.19
19.35
21.79
22.54
22.78
22.05
24.43
32.27
22.54
20.57
90
2.97
FCF yield (avg)%
8.44
6.38
4.04
5.46
8.10
8.55
7.96
10.90
8.39
6.92
9.23
8.39
8.03
50
19.64
FCF margin%
5.95
4.52
3.05
3.89
1.86
1.28
3.82
4.17
5.23
3.88
13.72
3.88
3.89
40
1.052
FCF / Net incomex
1.332
1.475
1.489
1.669
1.766
1.941
2.017
2.169
2.354
2.378
1.242
2.169
1.853
70
16.56
ROIC%
22.66
22.67
20.53
18.19
19.17
18.92
19.63
20.36
19.40
16.83
13.95
19.40
19.51
72
2.10
Return on equity%
27.18
29.64
28.94
27.95
29.10
27.33
24.80
25.80
27.72
28.64
3.19
27.33
27.83
24
13.13
Return on assets%
5.24
2.34
4.02
4.44
5.80
8.63
9.16
7.96
5.78
7.70
11.43
7.96
5.79
68
0.04
EPS฿
0.28
0.30
0.27
0.29
0.29
0.25
0.26
0.23
0.25
0.24
0.05
(3.17%)
(0.53%)
—
20.10
EPS growth%
12.13
11.33
9.27
8.83
7.75
6.41
4.90
6.51
7.38
4.84
25.90
6.41
7.56
26
0.14
Bookvalue per sh฿
0.13
0.13
0.12
0.12
0.13
0.13
0.14
0.14
0.15
0.16
0.15
4.62%
3.11%
—
0.15
FCF per share฿
0.22
0.24
0.23
0.26
0.30
0.28
0.30
0.32
0.34
0.33
0.18
2.31%
5.57%
—
0.20
Dividend per sh฿
0.23
0.26
0.27
0.26
0.31
0.33
0.36
0.42
0.48
0.47
0.13
8.92%
9.42%
—
4.65
Div yield (avg)%
11.89
14.62
13.61
13.25
13.90
12.76
14.57
15.23
13.14
12.12
15.13
13.14
13.43
35
23.29
Payout ratio%
28.63
30.81
30.23
33.19
33.98
32.71
33.39
32.99
30.83
31.48
10.60
32.71
32.10
73
0.901
Shares (diluted)B
1.053
0.982
0.981
1.094
1.010
1.020
1.095
1.092
1.186
1.261
0.912
4.54%
0.81%
26
28.92
Buyback yield%
7.14
9.13
6.80
8.40
8.70
8.81
7.39
9.04
8.11
7.86
18.24
8.11
8.26
31
1.552
D/E ratiox
1.322
1.303
1.277
1.184
1.173
1.232
1.150
1.197
1.291
1.361
0.484
1.232
1.255
42
128.3
Enterprise value฿M
306.5
328.4
325.6
339.6
386.8
443.7
420.8
425.4
480.1
479.3
159.5
4.38%
5.74%
65
176.0
LT debt฿M
336.6
385.0
459.3
470.4
544.3
645.7
694.6
744.4
807.9
950.5
254.6
11.79%
12.20%
12
Revenue
฿269.8M
1.72%
1.00×
Cost of revenue
฿151.6M
1.45%
0.97×
Operating expenses
฿43.97M
2.53%
1.08×
Goodwill & intangibles
16.86%
Property and equipment
15.64%
Spread over hurdle
(0.71%)