97.31
Revenue฿M
291.0
300.6
300.2
304.7
305.7
313.4
317.9
318.0
324.5
335.2
105.3
1.86%
1.74%
73
8.79
Revenue growth%
32.14
29.94
30.44
28.33
28.36
26.19
26.91
26.38
27.52
27.42
15.09
26.91
27.92
69
6.06
Gross margin%
25.76
25.34
23.89
21.86
19.84
22.40
25.17
23.03
24.04
24.05
9.43
24.04
23.97
14
27.08
Operating margin%
12.57
9.66
12.40
14.91
13.61
12.85
13.40
12.02
13.63
10.75
16.20
12.85
12.71
92
10.89
Net margin%
8.52
9.43
11.44
12.00
13.48
12.00
11.76
12.83
10.63
11.33
22.25
11.76
11.60
49
19.76
P/E ratio (avg)x
34.40
30.85
29.75
29.90
32.45
29.91
32.95
29.93
31.62
33.58
24.27
31.62
31.24
43
26.20
EV/EBITx
12.75
10.80
10.01
9.009
8.595
8.911
8.733
9.388
8.966
8.526
8.212
8.911
8.987
70
16.46
FCF yield (avg)%
11.41
9.13
8.72
11.45
9.89
11.43
9.88
9.45
11.48
9.40
19.88
9.88
9.88
42
3.10
FCF margin%
9.36
8.29
6.39
3.86
5.30
7.79
4.94
5.87
5.39
6.31
3.81
5.87
6.09
50
1.733
FCF / Net incomex
2.696
2.643
2.745
3.174
3.676
4.186
4.538
4.408
4.343
4.553
1.251
4.408
3.931
55
25.20
ROIC%
14.97
14.37
15.27
18.19
20.09
18.96
20.25
18.59
16.81
18.20
2.14
18.59
18.19
75
16.69
Return on equity%
22.61
25.07
26.45
29.18
30.33
27.48
24.85
25.28
27.69
25.15
17.44
25.28
25.87
62
7.42
Return on assets%
12.44
14.72
13.24
13.11
10.94
9.13
8.14
7.79
7.08
8.79
12.76
8.14
10.04
78
0.50
EPS฿
0.35
0.39
0.39
0.36
0.32
0.30
0.28
0.28
0.29
0.28
0.51
(2.43%)
(2.24%)
—
19.89
EPS growth%
15.64
17.22
20.12
19.52
20.43
19.43
21.95
20.85
23.65
24.71
10.00
21.95
20.27
33
0.47
Bookvalue per sh฿
0.30
0.28
0.29
0.32
0.31
0.33
0.32
0.30
0.28
0.31
0.38
(0.11%)
1.06%
—
0.18
FCF per share฿
0.78
0.75
0.71
0.71
0.79
0.92
1.04
0.99
1.13
1.09
0.31
6.78%
3.66%
—
0.36
Dividend per sh฿
0.14
0.16
0.18
0.18
0.19
0.22
0.22
0.23
0.26
0.28
0.27
8.08%
9.05%
—
5.53
Div yield (avg)%
5.60
5.61
4.09
3.65
3.33
5.21
5.24
2.57
2.85
3.26
15.31
3.26
3.87
64
8.68
Payout ratio%
7.93
10.26
10.36
10.76
10.52
7.63
9.32
7.82
5.43
8.28
25.01
7.82
8.80
87
252.0
Shares (diluted)M
199.6
195.5
206.7
187.9
180.4
163.1
165.9
172.4
180.6
180.3
245.0
(0.01%)
(1.93%)
75
23.78
Buyback yield%
14.61
13.28
15.06
15.53
16.53
16.83
14.70
13.37
15.36
17.30
7.05
15.36
15.21
94
0.413
D/E ratiox
0.540
0.476
0.505
0.544
0.484
0.440
0.448
0.461
0.440
0.474
0.385
0.448
0.475
94
12.15
Enterprise value฿M
270.8
292.2
269.5
276.7
316.3
321.5
337.1
333.9
351.6
368.6
190.4
3.11%
3.45%
55
150.9
LT debt฿M
366.1
409.1
378.7
341.8
348.7
313.2
294.5
294.5
277.4
268.3
259.1
(5.11%)
(3.35%)
83
Revenue
฿335.2M
1.74%
1.00×
Cost of revenue
฿220.9M
1.78%
1.00×
Operating expenses
฿49.73M
1.69%
0.99×
Cash and investments
18.37%
Property and equipment
15.57%
Spread over hurdle
(0.03%)