23.02
Revenue฿M
92.11
97.38
106.3
113.7
119.7
127.9
135.9
144.4
155.8
167.2
25.68
6.91%
7.10%
37
3.09
Revenue growth%
26.36
25.84
28.21
28.27
30.92
30.53
27.76
25.31
24.89
23.35
18.44
25.31
27.06
40
2.50
Gross margin%
10.56
11.76
11.89
13.55
13.25
13.77
10.92
9.40
10.33
8.34
23.37
10.33
11.34
8
4.01
Operating margin%
8.28
7.89
6.12
8.42
5.69
5.56
4.97
3.59
1.32
2.10
22.44
3.59
5.63
81
22.91
Net margin%
15.81
16.91
15.73
14.04
16.41
17.75
16.66
19.31
22.30
23.73
25.65
19.31
16.78
51
23.74
P/E ratio (avg)x
7.782
7.729
8.453
8.471
8.667
8.269
7.677
8.517
8.119
7.863
11.91
8.119
8.194
11
25.90
EV/EBITx
10.44
12.39
12.72
12.86
15.10
17.72
19.27
20.81
23.64
24.76
24.21
20.81
16.41
91
4.42
FCF yield (avg)%
7.83
10.81
9.22
11.08
13.91
13.03
14.69
13.06
15.70
14.39
23.87
14.39
13.04
17
29.91
FCF margin%
29.10
28.32
27.54
25.13
25.92
24.42
21.77
20.90
22.32
20.26
7.32
21.77
24.77
89
0.915
FCF / Net incomex
3.229
3.204
3.465
4.200
4.222
4.352
4.678
4.633
5.139
5.430
1.335
4.678
4.287
28
13.13
ROIC%
24.79
22.82
20.18
22.03
20.47
21.69
22.75
20.33
21.67
24.44
18.65
21.69
21.86
23
5.11
Return on equity%
2.24
2.88
2.32
1.76
0.40
0.40
0.40
1.59
0.40
2.14
22.39
0.40
1.68
40
8.33
Return on assets%
15.03
14.21
16.36
13.82
15.27
14.86
14.43
16.64
17.99
15.33
11.72
15.33
15.15
57
3.01
EPS฿
11.98
13.91
13.77
15.58
15.78
17.41
19.32
22.56
21.53
23.10
3.33
7.93%
6.43%
—
2.28
EPS growth%
10.01
11.60
9.54
9.73
8.88
11.86
10.89
8.92
7.21
5.40
27.40
8.92
9.64
94
8.48
Bookvalue per sh฿
9.46
10.37
11.41
10.05
9.92
9.97
9.86
10.63
9.58
10.21
2.86
0.59%
(0.07%)
—
4.38
FCF per share฿
4.84
4.93
5.11
6.05
6.42
6.27
6.72
7.92
7.84
8.53
5.14
5.84%
6.27%
—
5.59
Dividend per sh฿
2.45
2.45
2.50
2.68
3.00
3.32
3.43
3.61
3.88
3.62
7.42
3.86%
3.65%
—
25.68
Div yield (avg)%
10.72
11.31
10.35
11.46
13.25
10.31
10.25
7.77
7.75
8.23
26.39
8.23
10.33
88
14.28
Payout ratio%
4.89
2.26
0.40
1.83
0.54
1.80
1.55
0.40
1.08
1.48
8.58
1.48
1.52
36
7.621
Shares (diluted)M
11.20
10.84
10.34
11.50
13.51
14.83
17.36
18.56
18.13
20.84
7.501
9.06%
7.52%
52
13.88
Buyback yield%
10.05
9.25
9.84
8.61
10.58
8.05
6.09
6.39
9.25
11.71
22.82
8.05
9.25
89
1.324
D/E ratiox
1.088
1.184
1.291
1.383
1.407
1.524
1.406
1.492
1.567
1.674
0.944
1.524
1.406
70
104.0
Enterprise value฿M
140.9
134.2
143.9
154.2
148.4
130.8
115.9
106.6
106.6
95.42
98.36
(8.46%)
(3.73%)
50
57.87
LT debt฿M
142.1
159.2
175.2
177.0
203.1
209.6
213.3
239.3
274.1
300.7
13.57
8.17%
9.40%
31
Revenue
฿167.2M
7.10%
1.00×
Cost of revenue
฿92.15M
7.10%
1.00×
Operating expenses
฿41.35M
7.21%
1.01×
Property and equipment
16.00%
Spread over hurdle
33.15%