98.74
Revenue฿M
111.7
116.2
119.8
124.2
131.2
134.6
138.1
145.4
147.7
149.9
105.1
2.71%
3.37%
47
2.04
Revenue growth%
26.76
28.30
29.92
27.30
27.87
27.93
27.45
29.08
27.14
29.46
14.98
27.93
27.90
27
20.82
Gross margin%
12.83
15.15
14.75
12.13
11.79
14.44
14.14
14.84
12.13
13.71
25.16
14.14
13.92
57
14.87
Operating margin%
31.13
33.75
35.70
36.06
33.51
32.27
34.77
33.04
34.73
31.79
3.92
33.04
33.63
86
21.27
Net margin%
13.99
13.58
14.06
11.70
8.86
11.52
10.56
7.70
8.08
7.79
14.31
8.08
11.04
41
24.19
P/E ratio (avg)x
30.64
31.01
35.35
35.13
36.52
39.70
38.43
41.90
44.56
45.35
21.41
41.90
37.47
78
37.41
EV/EBITx
19.01
16.42
16.94
15.66
13.74
13.75
12.50
11.59
11.75
12.66
30.29
12.50
13.75
72
7.84
FCF yield (avg)%
10.54
11.65
12.28
13.40
15.32
17.54
15.98
17.29
14.38
12.40
10.45
15.98
13.89
29
11.26
FCF margin%
20.09
22.94
22.31
24.50
25.07
24.69
24.49
27.30
27.44
25.33
22.74
25.33
24.59
34
0.221
FCF / Net incomex
1.277
1.469
1.406
1.320
1.276
1.312
1.234
1.402
1.363
1.537
1.525
1.363
1.342
81
4.46
ROIC%
26.65
24.95
24.09
22.69
25.43
28.36
25.44
23.77
24.65
21.73
15.84
24.65
24.80
37
20.11
Return on equity%
14.02
12.85
15.40
15.94
14.15
15.76
18.52
20.10
19.89
18.70
18.28
18.70
15.85
70
8.98
Return on assets%
14.42
15.77
16.21
19.08
18.31
20.43
21.60
23.96
21.50
20.53
27.50
21.50
19.76
18
0.19
EPS฿
0.23
0.25
0.29
0.28
0.31
0.32
0.36
0.37
0.41
0.44
0.20
6.93%
7.75%
—
13.82
EPS growth%
8.24
5.58
5.34
5.75
4.29
5.81
4.84
3.77
2.99
1.40
29.10
3.77
5.09
28
0.27
Bookvalue per sh฿
0.30
0.33
0.33
0.37
0.40
0.40
0.41
0.38
0.41
0.42
0.31
0.71%
4.07%
—
0.09
FCF per share฿
0.20
0.19
0.21
0.24
0.24
0.22
0.22
0.19
0.22
0.23
0.29
(0.38%)
1.28%
—
0.13
Dividend per sh฿
0.27
0.24
0.26
0.25
0.23
0.21
0.22
0.20
0.22
0.22
0.27
(0.96%)
(1.42%)
—
25.03
Div yield (avg)%
30.12
31.03
30.42
29.06
30.91
29.89
27.27
27.21
29.75
29.19
3.09
29.19
29.82
32
10.51
Payout ratio%
8.97
6.69
9.45
10.39
8.03
8.00
9.30
6.86
6.83
5.44
8.88
6.86
8.01
60
0.464
Shares (diluted)B
0.658
0.658
0.735
0.818
0.867
0.949
1.085
1.036
1.128
1.191
0.466
6.56%
7.17%
26
21.85
Buyback yield%
3.06
4.05
3.85
2.46
0.40
1.05
0.40
0.40
0.78
0.40
22.11
0.40
0.92
85
1.246
D/E ratiox
0.727
0.752
0.740
0.760
0.779
0.690
0.669
0.703
0.729
0.636
1.697
0.690
0.728
69
129.8
Enterprise value฿M
54.66
53.12
57.21
60.58
60.66
64.61
64.27
63.14
61.51
60.93
49.52
0.09%
1.86%
15
76.71
LT debt฿M
106.1
120.7
133.2
157.4
180.9
211.6
219.5
255.4
293.0
336.8
45.07
13.24%
13.90%
18
Revenue
฿149.9M
3.37%
1.00×
Cost of revenue
฿84.63M
3.16%
0.98×
Operating expenses
฿29.41M
4.03%
1.07×
Cash and investments
15.32%
Return on capital
220.78%
Spread over hurdle
211.85%