42.70
Revenue฿M
124.4
130.0
136.1
137.1
139.2
143.6
143.5
148.4
155.4
161.8
46.29
3.06%
2.81%
51
21.99
Revenue growth%
26.18
25.43
27.51
24.87
24.04
24.36
24.40
21.83
22.00
24.72
24.75
24.36
24.56
24
29.75
Gross margin%
5.91
5.05
6.47
8.75
8.99
6.01
6.59
5.64
5.49
2.90
26.61
5.64
5.96
57
21.02
Operating margin%
9.89
8.72
8.07
5.63
8.38
9.12
12.02
10.07
7.53
7.10
16.15
9.12
8.55
49
27.06
Net margin%
14.88
17.81
16.08
13.53
14.29
12.97
14.95
16.95
18.56
20.10
17.97
16.95
15.52
85
14.88
P/E ratio (avg)x
24.79
24.53
23.12
23.72
21.35
18.89
19.58
19.50
21.29
21.01
22.75
19.58
21.32
49
34.72
EV/EBITx
27.72
28.56
31.04
36.23
35.56
40.35
41.36
47.19
53.85
54.87
21.33
47.19
38.29
84
14.34
FCF yield (avg)%
8.24
10.30
9.33
6.49
5.83
3.86
6.22
3.74
2.08
0.75
16.97
3.74
6.02
49
8.03
FCF margin%
19.67
17.76
19.33
16.86
13.95
12.87
14.58
15.84
13.03
15.85
19.21
14.58
15.85
34
1.235
FCF / Net incomex
1.963
2.056
2.405
2.555
2.888
3.005
3.160
3.668
4.289
4.421
1.206
3.668
2.947
18
16.76
ROIC%
7.09
7.98
9.51
7.67
7.88
5.40
4.64
2.11
1.96
0.49
22.53
2.11
6.25
68
25.39
Return on equity%
21.56
24.12
26.38
25.38
22.89
25.40
23.68
23.33
26.14
25.14
16.99
25.14
24.63
29
29.89
Return on assets%
22.63
25.03
27.52
26.62
24.27
24.24
24.83
25.86
24.50
25.38
3.39
24.83
24.93
82
0.64
EPS฿
0.47
0.44
0.42
0.41
0.46
0.47
0.52
0.50
0.56
0.53
0.72
2.52%
1.53%
—
6.22
EPS growth%
30.75
28.56
25.86
27.49
25.37
24.68
22.33
22.45
25.03
26.62
15.67
24.68
25.61
83
2.36
Bookvalue per sh฿
1.67
1.48
1.56
1.59
1.70
1.68
1.58
1.69
1.78
1.62
0.38
(0.96%)
0.23%
—
2.32
FCF per share฿
2.99
3.19
3.78
3.94
4.64
4.52
4.55
5.24
5.91
6.51
2.31
6.97%
8.30%
—
2.30
Dividend per sh฿
3.17
3.46
3.80
4.54
4.51
4.93
5.88
6.63
6.74
7.29
1.57
10.07%
9.10%
—
15.34
Div yield (avg)%
9.59
10.24
7.67
10.25
8.13
9.28
9.19
9.28
11.36
10.21
12.71
9.28
9.44
50
9.73
Payout ratio%
3.04
2.59
1.66
2.32
3.42
2.83
4.26
5.45
5.07
2.58
9.23
4.26
2.93
69
26.33
Shares (diluted)M
28.61
29.63
27.56
30.02
29.79
28.05
27.98
29.55
32.44
32.69
26.17
1.88%
0.87%
90
6.80
Buyback yield%
17.56
18.03
15.08
15.13
13.31
14.10
15.71
16.07
15.20
15.81
28.08
15.71
15.46
84
0.356
D/E ratiox
3.072
3.103
3.742
4.049
4.387
4.298
5.129
5.356
6.159
6.022
1.054
5.356
4.342
90
26.09
Enterprise value฿M
131.3
149.5
175.7
190.0
221.2
266.4
291.3
352.7
381.4
381.7
93.61
11.52%
12.17%
77
62.16
LT debt฿M
52.15
47.84
44.02
41.55
39.52
40.02
37.72
34.22
36.20
39.98
117.5
0.23%
(2.26%)
34
Revenue
฿161.8M
2.81%
1.00×
Cost of revenue
฿102.7M
2.33%
0.95×
Operating expenses
฿41.02M
3.56%
1.08×
Goodwill & intangibles
16.83%
Property and equipment
14.84%
Spread over hurdle
(3.48%)