214.3
Revenue฿M
129.1
136.4
140.7
148.7
158.1
166.6
175.8
182.9
192.0
203.2
227.6
5.14%
5.16%
86
21.66
Revenue growth%
7.93
10.25
12.48
14.62
15.02
12.70
13.31
12.60
12.41
14.72
3.05
12.70
12.65
10
28.69
Gross margin%
10.35
9.15
7.37
6.32
6.44
6.03
6.76
4.58
6.85
9.22
10.07
6.76
6.80
5
26.51
Operating margin%
27.01
27.42
27.68
29.82
30.73
33.36
34.10
31.84
29.23
28.10
20.16
31.84
29.52
31
21.99
Net margin%
14.83
13.68
11.62
14.24
12.19
13.50
11.62
12.66
11.54
9.14
9.21
11.62
12.43
8
35.76
P/E ratio (avg)x
23.05
22.65
23.16
24.86
22.01
24.14
24.46
26.51
24.72
21.51
6.792
24.46
23.65
60
32.83
EV/EBITx
32.17
36.07
36.25
34.49
36.33
38.87
36.97
37.87
42.20
45.44
16.36
38.87
36.65
87
15.97
FCF yield (avg)%
19.97
18.65
20.47
20.46
22.07
22.24
20.64
18.48
18.36
19.49
3.46
19.49
20.22
56
29.72
FCF margin%
3.09
2.73
3.72
1.53
2.62
0.69
0.42
0.40
3.28
0.97
2.22
0.69
2.07
73
1.016
FCF / Net incomex
1.049
1.131
1.112
1.128
1.078
0.970
0.902
1.008
0.937
0.973
1.461
0.970
1.028
45
6.15
ROIC%
11.70
14.47
15.82
13.99
16.15
17.68
18.26
18.50
18.17
15.43
24.54
18.17
15.99
12
23.33
Return on equity%
15.94
18.04
18.70
17.21
19.06
16.67
15.61
17.54
20.17
17.27
11.22
17.27
17.41
6
5.10
Return on assets%
3.09
3.87
1.85
0.40
0.40
0.40
2.69
0.40
0.89
1.76
15.87
0.89
1.32
55
0.42
EPS฿
0.28
0.27
0.25
0.25
0.23
0.24
0.25
0.25
0.26
0.29
0.45
4.43%
(0.16%)
—
8.67
EPS growth%
5.54
7.95
10.26
12.10
12.67
10.80
13.28
13.44
13.91
15.92
9.92
13.44
12.38
56
0.09
Bookvalue per sh฿
0.52
0.59
0.58
0.56
0.67
0.72
0.75
0.82
0.82
0.91
0.07
6.10%
6.46%
—
0.10
FCF per share฿
0.59
0.61
0.64
0.68
0.71
0.79
0.89
0.89
0.90
1.07
0.37
8.48%
5.97%
—
0.21
Dividend per sh฿
0.42
0.41
0.46
0.48
0.53
0.59
0.61
0.56
0.60
0.58
0.06
1.87%
4.78%
—
28.65
Div yield (avg)%
18.09
15.94
13.51
16.08
16.04
15.47
18.37
20.69
20.51
20.00
25.27
20.00
17.09
39
6.45
Payout ratio%
1.90
3.26
2.88
5.25
3.44
5.02
5.41
4.99
5.45
4.07
15.49
5.02
4.53
11
0.388
Shares (diluted)B
0.638
0.745
0.826
0.946
0.997
1.152
1.144
1.316
1.441
1.565
0.410
9.44%
11.18%
43
22.72
Buyback yield%
33.10
32.87
32.49
33.50
35.54
33.76
33.53
33.85
33.07
34.17
28.17
33.76
33.52
48
1.607
D/E ratiox
1.330
1.309
1.372
1.377
1.455
1.697
1.909
1.824
2.048
2.357
1.364
1.909
1.576
13
166.2
Enterprise value฿M
197.8
212.3
201.2
198.6
207.7
212.8
234.3
252.4
252.4
277.1
24.33
5.93%
4.19%
56
164.1
LT debt฿M
341.2
396.4
444.5
500.4
594.6
653.7
646.0
676.5
697.2
724.4
192.3
4.03%
8.82%
76
Revenue
฿203.2M
5.16%
1.00×
Cost of revenue
฿142.2M
5.16%
1.00×
Operating expenses
฿45.86M
5.24%
1.01×
Spread over hurdle
(5.86%)