50.33
Revenue฿M
63.36
67.64
73.14
79.79
85.72
92.81
100.1
107.4
113.7
122.3
51.54
7.38%
7.30%
14
17.43
Revenue growth%
28.16
28.61
26.38
24.60
24.25
24.71
23.09
25.44
25.93
26.34
29.63
25.44
25.68
45
10.54
Gross margin%
9.14
8.82
9.69
10.96
10.82
9.60
10.16
8.38
11.10
12.55
8.96
10.16
9.93
17
5.45
Operating margin%
20.84
19.06
18.38
19.71
17.45
18.53
20.06
20.36
22.34
19.38
27.19
20.06
19.55
45
13.73
Net margin%
8.05
5.32
7.30
7.23
8.33
9.97
7.15
5.27
7.89
8.52
17.98
7.89
7.59
63
35.75
P/E ratio (avg)x
32.98
33.42
31.88
31.71
34.05
34.69
32.09
35.90
37.63
36.03
28.66
35.90
33.73
53
35.81
EV/EBITx
39.63
40.41
43.78
45.74
40.77
40.87
37.82
39.13
43.83
39.69
6.039
39.69
40.59
27
4.68
FCF yield (avg)%
26.48
23.76
22.15
23.26
25.33
27.17
28.78
30.88
33.65
35.05
21.08
30.88
26.82
60
4.76
FCF margin%
10.47
10.12
10.07
11.86
11.42
11.91
13.74
11.24
8.25
9.70
7.18
11.24
10.85
43
0.355
FCF / Net incomex
1.136
1.161
1.139
1.175
1.209
1.277
1.339
1.250
1.296
1.354
0.481
1.296
1.229
31
18.26
ROIC%
8.92
6.70
4.89
2.51
0.40
0.40
2.74
0.56
0.78
1.16
29.03
0.78
1.84
54
4.26
Return on equity%
17.92
20.37
18.25
17.89
18.54
18.14
15.34
15.25
17.66
19.56
15.73
17.66
18.03
82
7.73
Return on assets%
17.78
20.00
21.45
24.16
24.42
27.18
27.44
30.40
29.64
27.20
24.72
27.44
25.80
81
0.25
EPS฿
0.29
0.29
0.29
0.27
0.29
0.27
0.27
0.31
0.33
0.33
0.27
2.60%
2.57%
—
10.82
EPS growth%
26.15
24.33
26.95
29.47
29.22
26.37
24.75
25.41
23.53
21.30
14.49
24.75
25.78
77
0.19
Bookvalue per sh฿
0.13
0.13
0.13
0.13
0.13
0.12
0.14
0.15
0.15
0.17
0.23
6.10%
2.26%
—
0.25
FCF per share฿
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.05
0.05
0.14
(0.91%)
0.97%
—
0.09
Dividend per sh฿
0.25
0.26
0.27
0.30
0.30
0.34
0.37
0.41
0.41
0.42
0.13
6.82%
4.92%
—
26.51
Div yield (avg)%
22.58
21.57
20.16
20.75
21.19
21.48
21.29
23.92
21.80
18.97
24.06
21.48
21.39
66
22.73
Payout ratio%
14.27
12.85
13.35
11.39
11.05
11.32
13.23
13.73
15.09
16.32
23.93
13.73
13.29
92
271.5
Shares (diluted)M
392.0
381.2
438.8
444.0
453.5
465.7
479.5
521.8
519.2
561.6
276.9
4.37%
4.80%
8
16.54
Buyback yield%
14.22
15.74
15.34
18.18
19.02
20.73
19.28
17.93
20.54
23.09
12.24
20.54
18.60
18
1.453
D/E ratiox
0.806
0.886
0.982
1.086
1.117
1.132
1.099
0.980
0.989
1.074
0.901
1.074
1.032
68
35.44
Enterprise value฿M
23.44
25.10
26.65
25.81
25.87
25.21
25.52
26.78
27.54
30.93
31.82
3.64%
3.14%
47
66.69
LT debt฿M
15.10
17.31
16.94
18.13
19.55
22.74
23.45
26.51
27.56
30.73
9.278
9.46%
7.42%
53
Revenue
฿122.3M
7.30%
1.00×
Cost of revenue
฿85.64M
7.30%
1.00×
Operating expenses
฿20.56M
7.34%
1.00×
Property and equipment
17.53%
Spread over hurdle
(4.18%)