50.78
Revenue฿M
356.2
354.2
361.0
357.3
360.6
361.5
360.3
356.9
354.2
360.7
54.55
—
0.30%
20
3.88
Revenue growth%
7.39
6.76
6.31
7.14
4.86
3.06
1.72
4.52
6.60
7.19
2.68
4.52
6.45
40
19.25
Gross margin%
22.67
24.03
21.32
20.01
17.63
20.35
17.86
19.54
17.69
18.57
7.38
18.57
19.77
51
2.56
Operating margin%
8.09
6.18
4.17
4.05
3.16
0.94
0.40
1.17
3.29
4.20
14.90
1.17
3.67
12
11.69
Net margin%
29.05
30.51
29.04
26.27
29.25
30.36
28.10
27.63
25.22
27.91
8.05
27.91
28.57
31
19.35
P/E ratio (avg)x
39.71
39.36
42.22
44.76
41.93
45.60
42.74
45.96
44.61
49.51
26.56
45.60
43.67
58
28.16
EV/EBITx
32.81
36.69
38.90
44.23
40.23
38.55
35.67
39.50
38.65
44.14
21.39
38.65
38.77
70
20.82
FCF yield (avg)%
13.15
14.79
12.98
15.33
17.57
18.87
20.78
21.47
24.26
26.55
6.06
21.47
18.22
42
14.03
FCF margin%
0.40
0.68
1.88
0.40
0.40
0.40
0.40
0.40
0.40
1.84
10.73
0.40
0.40
75
1.656
FCF / Net incomex
1.163
1.038
0.929
1.037
0.952
0.954
1.015
1.066
1.057
1.007
1.081
1.015
1.026
19
8.63
ROIC%
27.90
25.64
25.19
27.27
26.20
23.61
25.19
22.38
21.24
24.10
25.23
23.61
25.19
85
19.63
Return on equity%
12.24
14.21
16.69
14.60
13.55
11.45
8.99
11.36
14.35
16.99
25.70
11.45
13.88
55
25.04
Return on assets%
0.97
0.40
1.58
1.87
1.93
0.40
1.30
0.40
1.46
4.36
16.09
1.30
1.38
84
0.25
EPS฿
0.19
0.22
0.23
0.24
0.24
0.24
0.26
0.26
0.27
0.27
0.27
2.11%
4.20%
—
25.86
EPS growth%
0.40
0.40
2.78
3.63
5.46
3.38
1.56
3.42
5.02
5.77
29.13
3.42
3.40
89
0.05
Bookvalue per sh฿
0.36
0.35
0.34
0.39
0.42
0.44
0.45
0.42
0.47
0.47
0.19
2.43%
3.36%
—
0.31
FCF per share฿
0.12
0.13
0.14
0.15
0.17
0.17
0.20
0.23
0.27
0.30
0.13
11.30%
9.75%
—
0.27
Dividend per sh฿
0.13
0.13
0.15
0.14
0.14
0.13
0.13
0.12
0.11
0.12
0.20
(4.06%)
(1.77%)
—
16.68
Div yield (avg)%
18.22
16.71
16.21
15.50
15.48
17.50
20.42
22.39
21.16
18.26
28.06
20.42
17.86
30
12.71
Payout ratio%
0.40
0.40
0.40
0.40
1.30
0.40
1.19
2.58
0.40
1.23
2.14
1.19
0.40
32
1.379
Shares (diluted)B
2.249
2.233
2.683
3.052
3.042
3.221
3.266
3.906
4.144
4.055
1.380
5.91%
8.15%
68
4.87
Buyback yield%
26.51
24.19
24.91
26.96
27.12
24.16
23.17
25.91
23.77
24.73
23.17
24.16
24.82
63
1.468
D/E ratiox
1.534
1.698
1.606
1.572
1.461
1.359
1.462
1.360
1.305
1.266
1.282
1.359
1.461
72
337.8
Enterprise value฿M
23.58
26.66
26.99
30.59
30.61
28.65
30.26
33.19
34.85
34.54
53.00
2.45%
4.13%
73
30.71
LT debt฿M
252.0
268.3
264.1
291.7
293.2
321.9
312.7
340.4
329.5
347.6
345.5
3.47%
4.78%
30
Revenue
฿360.7M
0.30%
1.00×
Cost of revenue
฿252.5M
0.30%
1.00×
Operating expenses
฿60.74M
0.77%
1.05×
Property and equipment
18.86%
Spread over hurdle
17.84%