11.32
Revenue฿M
126.3
132.2
139.6
146.8
155.8
161.8
171.3
181.4
187.7
193.7
12.24
4.45%
5.01%
82
2.06
Revenue growth%
21.83
23.09
25.45
23.98
25.48
24.34
21.79
22.44
19.71
19.58
12.29
21.79
22.76
9
5.99
Gross margin%
19.10
16.53
19.42
17.52
19.29
20.93
22.76
21.97
21.73
24.12
21.90
21.97
20.17
57
19.84
Operating margin%
17.74
17.74
15.14
17.82
16.20
18.92
16.03
17.77
19.43
20.62
10.75
18.92
17.76
43
27.24
Net margin%
12.75
12.15
12.82
14.87
15.98
14.97
14.69
15.63
13.72
12.55
19.41
14.69
14.21
23
28.21
P/E ratio (avg)x
29.72
28.83
27.82
26.17
28.02
28.42
26.52
26.04
23.30
21.76
13.43
26.04
27.17
6
6.048
EV/EBITx
50.92
52.42
52.65
48.46
50.23
51.16
56.17
57.10
59.55
57.69
32.38
57.10
52.54
36
16.60
FCF yield (avg)%
14.92
16.01
13.82
14.97
13.06
14.67
14.30
12.33
14.30
13.17
29.91
14.30
14.30
16
21.91
FCF margin%
25.14
25.51
28.34
28.23
30.94
32.20
35.04
36.31
34.25
34.53
12.61
34.53
31.57
30
0.133
FCF / Net incomex
1.528
1.708
1.674
1.542
1.602
1.566
1.536
1.700
1.676
1.800
0.866
1.676
1.638
12
6.42
ROIC%
20.81
18.02
20.86
19.91
18.36
17.04
17.10
17.30
14.41
14.50
20.97
17.04
17.66
41
14.02
Return on equity%
20.95
20.09
22.53
25.07
23.01
25.15
24.37
25.67
26.94
27.82
18.62
25.67
24.72
13
13.50
Return on assets%
24.05
23.60
23.06
24.56
27.20
26.29
24.90
26.31
29.10
29.55
15.76
26.31
25.60
15
5.78
EPS฿
12.01
12.83
14.66
14.42
14.05
15.09
15.11
14.40
15.75
15.72
5.91
2.28%
3.61%
—
7.61
EPS growth%
5.95
3.58
6.05
4.71
5.05
8.01
7.29
8.47
7.67
5.48
21.88
7.67
6.00
65
7.56
Bookvalue per sh฿
10.82
9.43
10.06
8.58
8.45
8.07
7.61
7.35
7.24
7.82
2.41
(1.52%)
(2.55%)
—
6.06
FCF per share฿
8.53
8.79
9.08
9.44
10.98
11.62
12.79
14.59
17.33
16.62
6.56
8.63%
8.73%
—
8.98
Dividend per sh฿
1.93
1.79
2.01
2.26
2.16
2.22
2.32
2.52
2.72
2.96
11.90
6.45%
4.46%
—
2.67
Div yield (avg)%
18.22
16.88
17.07
14.88
15.07
17.92
19.13
18.25
17.80
16.76
2.95
17.92
17.43
32
22.74
Payout ratio%
19.88
20.07
19.62
22.04
23.06
24.34
25.27
23.89
25.98
24.91
20.54
24.91
23.47
39
13.90
Shares (diluted)M
13.14
13.22
12.09
10.54
10.38
10.78
11.17
12.07
11.92
10.30
13.42
(0.15%)
(1.83%)
85
5.00
Buyback yield%
2.93
2.22
4.91
7.14
8.14
7.29
6.92
4.97
2.61
0.45
5.85
4.97
4.94
61
1.763
D/E ratiox
1.463
1.574
1.638
1.541
1.681
1.686
1.545
1.456
1.366
1.506
1.139
1.506
1.543
85
65.12
Enterprise value฿M
145.5
133.1
133.2
123.2
114.0
121.8
125.5
127.5
125.3
116.7
105.2
0.48%
(1.98%)
50
226.2
LT debt฿M
126.8
136.3
152.0
151.5
167.1
174.2
198.7
229.7
266.0
302.2
25.78
12.57%
11.13%
75
Revenue
฿193.7M
5.01%
1.00×
Cost of revenue
฿84.23M
4.84%
0.98×
Operating expenses
฿46.08M
4.87%
0.99×