16.39
Revenue฿M
71.14
76.40
81.77
87.46
95.35
102.7
113.6
121.1
129.1
141.2
16.88
8.16%
7.86%
7
9.46
Revenue growth%
13.04
12.52
14.00
12.52
9.76
7.12
4.13
3.76
2.07
1.68
6.50
3.76
8.44
56
13.57
Gross margin%
17.75
17.38
16.48
14.12
14.41
16.05
15.39
16.29
14.60
17.57
13.08
16.05
16.17
58
16.12
Operating margin%
20.07
17.47
15.22
12.68
12.96
12.75
13.46
15.25
12.48
12.94
24.03
12.94
13.21
26
22.30
Net margin%
23.46
23.16
25.37
22.95
23.51
24.21
22.14
24.09
23.35
25.32
21.18
24.09
23.48
25
20.81
P/E ratio (avg)x
26.85
31.41
29.84
33.08
32.25
36.73
39.48
37.47
36.42
42.62
8.742
37.47
34.75
52
14.20
EV/EBITx
23.72
23.96
23.58
23.81
26.64
29.12
29.94
29.58
27.62
25.35
28.42
29.12
25.99
79
2.63
FCF yield (avg)%
29.04
31.08
31.53
31.61
33.99
31.26
30.14
28.96
27.60
29.74
20.57
29.74
30.61
87
7.33
FCF margin%
7.77
8.26
8.97
7.40
6.75
6.36
7.25
5.16
3.39
4.08
17.28
5.16
7.00
42
1.143
FCF / Net incomex
2.352
2.555
2.469
2.393
2.342
2.510
2.399
2.538
2.366
2.280
1.567
2.399
2.396
53
9.87
ROIC%
21.92
19.94
17.67
19.80
17.65
16.24
14.75
16.66
19.08
21.01
6.43
16.66
18.37
11
22.37
Return on equity%
14.11
11.86
8.90
6.91
9.51
8.86
10.85
11.71
9.99
10.00
14.99
10.00
9.99
68
24.08
Return on assets%
22.43
24.36
27.22
26.49
25.70
25.92
24.15
25.03
25.35
23.94
17.13
25.03
25.19
73
0.10
EPS฿
0.50
0.57
0.61
0.71
0.82
0.94
1.01
1.12
1.34
1.60
0.10
14.28%
13.23%
—
7.88
EPS growth%
21.27
22.81
25.29
26.99
29.42
28.16
26.55
27.80
25.47
23.80
6.75
26.55
26.01
88
0.59
Bookvalue per sh฿
0.39
0.41
0.44
0.53
0.58
0.61
0.63
0.68
0.75
0.87
0.26
8.33%
8.59%
—
0.60
FCF per share฿
0.53
0.52
0.51
0.56
0.64
0.74
0.82
0.87
1.03
1.09
0.60
11.35%
7.96%
—
0.15
Dividend per sh฿
0.14
0.14
0.15
0.16
0.18
0.19
0.16
0.18
0.17
0.15
0.16
(3.41%)
0.29%
—
8.94
Div yield (avg)%
23.61
21.29
19.76
17.77
17.24
18.81
20.57
19.99
17.74
19.26
12.99
19.26
19.51
36
2.07
Payout ratio%
22.90
25.52
25.22
27.34
28.66
27.66
30.26
29.09
30.15
27.50
2.40
29.09
27.58
68
231.9
Shares (diluted)M
256.8
238.8
255.8
285.3
283.1
250.9
261.8
254.3
279.2
246.9
228.6
(2.70%)
(0.59%)
34
12.73
Buyback yield%
10.58
12.91
10.80
8.65
11.40
12.80
12.35
14.17
12.40
10.90
8.55
12.40
11.87
80
1.327
D/E ratiox
0.264
0.249
0.286
0.289
0.306
0.349
0.351
0.370
0.347
0.365
0.544
0.351
0.326
43
55.36
Enterprise value฿M
204.8
196.7
212.0
218.9
220.2
220.7
232.3
242.1
243.4
240.1
44.87
1.75%
1.98%
20
171.6
LT debt฿M
137.7
147.0
151.4
142.5
152.3
132.1
126.6
128.8
139.7
119.7
17.09
(4.70%)
(2.73%)
79
Revenue
฿141.2M
7.86%
1.00×
Cost of revenue
฿88.67M
7.62%
0.98×
Operating expenses
฿14.95M
7.85%
1.00×
Goodwill & intangibles
19.15%
Spread over hurdle
(7.42%)