435.2
Revenue฿M
347.8
369.3
395.0
424.0
437.9
458.2
491.8
507.3
533.5
574.7
482.4
5.58%
5.46%
61
25.22
Revenue growth%
10.64
12.82
10.53
12.51
10.99
8.75
6.18
6.52
9.48
7.13
14.64
7.13
10.01
47
9.25
Gross margin%
14.94
13.19
12.68
12.96
13.50
11.68
10.86
13.51
16.35
16.47
14.08
13.51
13.35
94
15.68
Operating margin%
0.40
0.40
0.40
0.40
2.87
0.40
0.40
0.40
0.40
1.98
7.07
0.40
0.40
41
25.34
Net margin%
1.80
3.03
3.12
4.26
4.95
2.87
5.39
7.07
8.86
10.57
16.85
7.07
4.61
81
33.35
P/E ratio (avg)x
23.54
25.94
28.98
31.36
37.57
42.32
44.08
46.41
46.53
46.66
30.26
46.41
39.94
18
10.01
EV/EBITx
33.08
34.14
38.65
39.96
38.66
37.98
39.06
40.95
38.96
37.96
14.68
38.96
38.66
65
18.78
FCF yield (avg)%
2.98
4.16
2.44
4.16
7.10
7.74
9.87
10.45
10.19
8.54
20.91
9.87
7.42
48
20.87
FCF margin%
10.86
9.02
9.38
9.84
10.57
8.94
10.27
10.55
10.35
8.87
19.23
10.27
10.05
79
1.799
FCF / Net incomex
0.982
1.075
1.161
1.065
1.040
0.959
0.994
1.014
1.071
1.153
1.781
1.014
1.053
72
10.38
ROIC%
4.47
3.39
4.25
6.66
9.25
9.57
6.66
5.43
7.54
9.06
13.17
7.54
6.66
86
6.70
Return on equity%
16.69
17.66
19.89
22.08
23.37
21.52
18.79
19.69
19.01
19.44
4.56
19.44
19.56
33
4.07
Return on assets%
30.99
29.77
29.97
30.05
30.84
28.97
26.98
25.31
25.56
25.21
4.90
25.56
29.37
26
0.25
EPS฿
0.76
0.75
0.82
0.86
0.99
1.17
1.39
1.40
1.66
1.88
0.26
13.70%
10.60%
—
3.78
EPS growth%
6.72
5.38
7.25
9.71
6.79
5.47
5.30
5.16
6.58
5.42
13.52
5.42
6.03
55
0.17
Bookvalue per sh฿
0.31
0.33
0.34
0.34
0.36
0.38
0.41
0.43
0.39
0.37
0.35
0.77%
0.47%
—
0.17
FCF per share฿
0.28
0.29
0.30
0.30
0.28
0.31
0.34
0.38
0.37
0.41
0.26
8.07%
4.26%
—
0.34
Dividend per sh฿
0.28
0.24
0.23
0.25
0.26
0.26
0.28
0.26
0.25
0.24
0.09
(1.90%)
(3.06%)
—
18.31
Div yield (avg)%
12.44
14.75
12.12
10.68
11.30
11.77
12.36
14.90
16.47
14.18
19.23
14.18
12.40
88
21.77
Payout ratio%
30.05
27.11
28.92
31.34
32.58
30.71
32.52
31.34
33.83
31.51
20.81
31.51
31.34
36
0.572
Shares (diluted)B
0.751
0.889
0.876
0.999
1.077
1.168
1.215
1.432
1.612
1.749
0.602
10.18%
9.09%
50
6.76
Buyback yield%
16.17
18.06
17.31
15.43
13.22
16.22
18.86
17.75
18.40
18.94
3.78
18.40
17.53
24
1.618
D/E ratiox
0.279
0.329
0.362
0.414
0.433
0.490
0.490
0.561
0.576
0.684
0.590
0.561
0.461
28
242.2
Enterprise value฿M
181.0
190.2
194.5
195.7
169.4
152.9
155.4
133.4
139.7
140.4
423.4
(3.68%)
(2.60%)
70
358.3
LT debt฿M
553.0
647.3
657.9
723.8
695.8
762.8
804.8
812.9
916.1
961.6
217.5
6.68%
5.72%
30
Revenue
฿574.7M
5.46%
1.00×
Cost of revenue
฿311.6M
5.80%
1.03×
Operating expenses
฿134.9M
4.94%
0.95×
Spread over hurdle
15.58%