15.92
Revenue฿M
7.571
8.146
8.914
9.843
10.87
11.64
12.90
14.17
15.56
17.27
16.43
9.70%
9.72%
64
27.28
Revenue growth%
3.03
4.87
3.29
4.70
7.67
6.63
6.26
4.51
2.35
2.76
6.14
4.51
4.60
67
29.51
Gross margin%
18.10
16.92
16.48
19.42
19.02
21.49
23.54
24.84
23.50
25.93
27.86
23.54
20.46
81
28.11
Operating margin%
9.60
10.46
10.79
9.36
11.49
11.82
10.37
10.75
10.59
8.86
4.45
10.59
10.52
47
12.53
Net margin%
5.65
5.45
7.20
6.42
7.27
5.07
2.65
4.33
1.91
3.09
19.37
3.09
5.26
19
10.56
P/E ratio (avg)x
27.17
26.56
30.70
34.56
40.76
39.66
39.94
44.47
51.20
53.63
31.80
44.47
39.80
69
28.66
EV/EBITx
26.96
27.14
26.33
26.64
28.88
29.39
30.93
35.70
38.50
41.79
24.27
35.70
29.13
71
23.29
FCF yield (avg)%
30.98
29.18
26.89
24.36
24.19
22.58
24.16
23.80
20.93
22.29
25.97
22.58
24.17
82
27.54
FCF margin%
18.98
16.55
15.76
16.94
19.57
18.42
18.32
15.64
13.12
13.84
5.72
15.64
16.74
56
0.242
FCF / Net incomex
0.636
0.715
0.818
0.921
0.983
1.019
1.088
1.206
1.191
1.402
1.439
1.191
1.001
66
13.01
ROIC%
24.29
27.18
26.41
27.23
26.42
29.23
27.40
30.16
28.43
27.32
10.43
28.43
27.27
92
13.60
Return on equity%
5.77
6.69
9.53
12.24
12.37
12.24
9.71
7.57
5.01
3.82
20.93
7.57
8.55
93
28.00
Return on assets%
28.12
28.72
27.79
30.54
29.01
30.52
32.73
33.56
31.62
33.95
11.73
32.73
30.53
48
1.05
EPS฿
2.11
2.43
2.52
2.92
3.51
4.05
4.50
4.96
5.50
6.17
1.08
11.96%
11.33%
—
7.66
EPS growth%
17.55
17.08
16.93
16.03
13.77
14.23
15.15
14.98
15.15
17.75
5.16
15.15
15.59
55
1.36
Bookvalue per sh฿
0.90
1.02
1.06
1.03
1.21
1.28
1.26
1.40
1.60
1.86
0.56
8.91%
7.35%
—
1.39
FCF per share฿
1.11
1.28
1.20
1.14
1.11
1.20
1.24
1.35
1.33
1.45
0.30
5.62%
2.97%
—
1.10
Dividend per sh฿
0.90
0.97
0.84
0.93
0.82
0.85
0.86
0.76
0.75
0.70
0.48
(3.08%)
(3.58%)
—
24.46
Div yield (avg)%
1.47
0.40
0.40
0.40
2.49
0.40
1.59
2.72
4.11
4.58
3.43
2.72
1.53
49
21.98
Payout ratio%
6.50
4.58
3.54
5.40
5.91
4.41
4.17
6.00
6.77
8.40
3.62
6.00
5.65
67
10.13
Shares (diluted)M
7.679
7.607
7.502
7.945
7.492
6.457
5.711
5.838
5.187
5.236
10.23
(6.91%)
(4.64%)
44
18.43
Buyback yield%
11.95
13.48
11.16
10.11
9.62
9.17
7.58
9.86
8.36
10.52
3.65
9.17
9.98
81
0.712
D/E ratiox
1.024
1.188
1.320
1.254
1.320
1.471
1.573
1.742
1.891
1.844
0.466
1.742
1.396
24
20.37
Enterprise value฿M
10.77
11.60
10.65
10.72
10.25
9.832
11.28
10.95
12.58
12.94
19.06
4.77%
2.98%
17
11.85
LT debt฿M
15.66
16.19
17.28
16.36
16.90
16.26
15.85
15.23
16.45
16.51
18.33
(0.46%)
1.49%
65
Revenue
฿17.27M
9.72%
1.00×
Cost of revenue
฿7.432M
9.37%
0.97×
Operating expenses
฿3.896M
9.84%
1.01×
Property and equipment
17.31%
Goodwill & intangibles
17.18%
Spread over hurdle
19.41%