116.9
Revenue฿M
228.0
233.5
238.3
240.5
244.6
253.7
259.6
270.2
283.7
284.4
128.5
3.06%
2.58%
27
11.08
Revenue growth%
9.17
8.02
6.23
7.39
7.10
9.09
7.95
9.03
8.99
11.68
26.75
9.03
8.51
45
29.10
Gross margin%
12.12
11.64
10.73
9.68
12.03
14.00
11.98
9.74
10.40
12.95
12.66
11.98
11.81
29
2.99
Operating margin%
15.79
16.80
17.33
17.40
19.48
19.14
21.24
20.91
19.73
17.45
7.35
19.73
18.29
66
12.26
Net margin%
27.24
26.92
26.78
25.96
28.45
28.21
26.92
27.49
29.15
29.16
23.29
28.21
27.37
7
11.40
P/E ratio (avg)x
32.85
31.73
33.97
33.86
37.99
42.31
42.50
47.91
47.97
55.97
34.74
47.91
40.15
43
20.23
EV/EBITx
10.75
9.670
10.06
10.75
9.193
8.448
7.788
7.576
6.580
6.372
24.00
7.576
8.820
55
9.53
FCF yield (avg)%
19.96
20.92
20.81
18.92
21.89
23.99
24.75
25.21
22.46
21.23
9.89
23.99
21.56
47
6.48
FCF margin%
13.06
12.16
13.82
15.37
18.30
21.10
18.56
17.27
16.55
18.07
21.27
18.07
16.91
48
1.401
FCF / Net incomex
1.676
1.699
1.884
1.706
1.837
1.995
1.848
1.758
1.825
1.791
0.338
1.825
1.808
72
13.58
ROIC%
5.56
3.04
1.25
3.79
1.88
0.40
0.81
1.84
1.56
0.40
5.26
0.81
1.70
21
23.07
Return on equity%
19.97
22.51
21.37
22.66
22.61
21.32
20.56
22.97
22.56
21.48
13.96
21.48
22.00
48
18.88
Return on assets%
3.54
0.90
0.95
1.78
4.63
5.13
6.63
5.87
3.60
5.87
21.00
5.87
4.11
6
0.03
EPS฿
0.18
0.19
0.19
0.19
0.20
0.20
0.21
0.23
0.23
0.21
0.04
1.34%
1.01%
—
15.06
EPS growth%
29.10
31.78
30.92
32.85
35.01
34.47
36.66
37.56
38.11
40.11
23.53
37.56
34.74
12
0.13
Bookvalue per sh฿
0.14
0.16
0.17
0.17
0.19
0.19
0.21
0.19
0.19
0.21
0.20
2.22%
3.99%
—
0.18
FCF per share฿
0.14
0.14
0.14
0.16
0.17
0.18
0.17
0.19
0.18
0.17
0.08
0.46%
2.85%
—
0.03
Dividend per sh฿
0.14
0.15
0.17
0.18
0.22
0.22
0.22
0.22
0.21
0.21
0.13
(1.08%)
5.55%
—
6.72
Div yield (avg)%
10.96
10.26
11.43
9.24
8.29
8.78
9.86
12.11
10.30
9.57
29.64
9.86
10.06
53
23.03
Payout ratio%
13.76
11.00
8.23
6.26
5.40
7.42
9.40
7.53
8.83
6.27
10.35
7.53
7.88
7
0.494
Shares (diluted)B
0.609
0.715
0.710
0.832
1.006
1.008
1.115
1.148
1.250
1.409
0.504
6.96%
8.54%
68
6.51
Buyback yield%
32.32
31.08
28.57
26.33
25.76
28.09
28.56
26.61
24.25
25.05
3.24
26.61
27.35
10
0.977
D/E ratiox
1.514
1.395
1.347
1.398
1.343
1.430
1.528
1.425
1.276
1.184
0.302
1.425
1.396
66
156.1
Enterprise value฿M
211.7
223.9
191.9
201.7
193.3
178.0
187.1
185.7
160.2
162.4
188.7
(3.42%)
(2.73%)
16
174.7
LT debt฿M
178.3
197.9
198.6
224.6
226.5
263.8
274.7
314.4
328.6
361.1
81.23
9.78%
8.80%
58
Revenue
฿284.4M
2.58%
1.00×
Cost of revenue
฿199.1M
2.58%
1.00×
Operating expenses
฿51.44M
3.51%
1.09×
Spread over hurdle
(1.71%)