32.72
Revenue฿M
185.0
186.4
193.5
193.4
201.6
202.5
210.9
214.8
221.8
226.2
36.16
2.32%
2.44%
46
28.27
Revenue growth%
11.49
9.77
7.20
4.40
3.31
4.93
3.38
4.46
3.70
1.55
23.74
3.70
4.43
65
19.17
Gross margin%
17.35
19.77
17.08
15.05
17.84
16.67
16.72
14.80
17.14
19.00
16.93
16.72
17.11
45
20.07
Operating margin%
6.76
4.12
5.10
3.66
1.87
2.10
3.14
4.21
5.35
6.58
2.86
4.21
4.17
62
15.11
Net margin%
14.44
13.92
14.45
13.26
13.60
16.28
18.79
17.27
16.51
14.08
14.20
16.51
14.44
53
13.59
P/E ratio (avg)x
9.594
10.74
12.49
13.41
14.39
16.19
16.10
16.15
17.86
19.88
21.76
16.19
15.25
10
36.98
EV/EBITx
53.39
50.00
50.93
51.63
51.47
56.37
63.69
71.80
77.48
88.65
36.73
71.80
54.88
37
17.69
FCF yield (avg)%
11.24
8.94
10.91
9.64
8.75
11.67
11.86
12.55
9.70
11.07
8.78
11.67
10.99
33
27.97
FCF margin%
4.97
3.01
5.36
7.10
8.91
7.36
6.26
8.17
5.84
7.30
13.37
7.30
6.68
85
1.543
FCF / Net incomex
1.261
1.301
1.242
1.169
1.178
1.300
1.305
1.418
1.248
1.186
0.901
1.300
1.254
11
15.27
ROIC%
19.14
18.38
16.25
17.59
20.55
21.67
19.52
21.86
24.39
24.09
19.84
21.86
20.03
85
12.63
Return on equity%
8.60
7.52
8.18
7.87
8.92
6.93
7.52
4.98
6.62
6.25
22.85
6.62
7.52
6
23.77
Return on assets%
22.72
21.95
24.24
23.41
22.74
24.31
25.55
24.47
22.82
23.23
29.76
24.31
23.32
26
0.26
EPS฿
0.33
0.32
0.36
0.33
0.33
0.33
0.33
0.34
0.34
0.36
0.28
1.66%
0.90%
—
28.81
EPS growth%
27.04
24.51
26.17
26.47
29.36
31.55
30.63
27.84
26.97
26.37
26.15
27.84
27.01
56
0.11
Bookvalue per sh฿
0.29
0.31
0.34
0.35
0.38
0.37
0.36
0.43
0.42
0.50
0.25
5.35%
7.24%
—
0.20
FCF per share฿
0.35
0.42
0.47
0.53
0.61
0.66
0.64
0.73
0.72
0.76
0.09
4.27%
9.53%
—
0.17
Dividend per sh฿
0.31
0.34
0.35
0.35
0.40
0.47
0.54
0.57
0.64
0.69
0.28
11.52%
8.15%
—
2.71
Div yield (avg)%
11.13
11.59
14.16
13.20
15.72
13.10
10.53
12.98
14.25
11.39
18.51
12.98
13.04
62
13.73
Payout ratio%
27.30
28.46
30.46
29.69
31.07
32.66
34.03
34.61
32.66
30.05
5.44
32.66
30.76
76
0.778
Shares (diluted)B
1.214
1.196
1.278
1.258
1.448
1.403
1.331
1.434
1.472
1.409
0.820
(0.55%)
2.55%
80
23.40
Buyback yield%
22.56
22.86
22.48
23.36
22.16
22.15
21.73
22.74
24.70
24.37
2.40
22.74
22.65
34
0.441
D/E ratiox
0.944
0.837
0.898
0.840
0.757
0.727
0.778
0.780
0.674
0.571
1.797
0.727
0.779
87
124.5
Enterprise value฿M
167.3
195.9
224.8
226.3
244.1
263.5
261.7
258.4
255.2
271.5
16.48
2.15%
5.57%
21
140.5
LT debt฿M
301.5
341.0
345.0
340.3
353.7
395.2
404.4
400.8
390.3
463.9
101.8
5.57%
5.71%
83
Revenue
฿226.2M
2.44%
1.00×
Cost of revenue
฿118.1M
2.33%
0.99×
Operating expenses
฿54.26M
2.74%
1.03×
Goodwill & intangibles
18.88%
Cash and investments
14.17%
Spread over hurdle
(2.76%)