61.71
Revenue฿M
71.17
74.01
78.80
85.17
89.16
97.01
101.4
107.0
115.5
120.3
65.51
6.17%
6.09%
11
4.03
Revenue growth%
18.73
20.23
21.92
23.76
20.78
20.61
23.18
23.60
21.51
19.14
11.72
21.51
21.14
37
18.58
Gross margin%
24.92
24.88
23.92
25.40
26.79
26.66
24.05
23.57
25.97
24.72
16.57
24.72
24.90
53
22.98
Operating margin%
20.77
20.77
22.18
20.25
19.64
21.63
22.51
25.47
26.18
24.96
2.03
24.96
21.90
46
4.15
Net margin%
11.96
14.14
12.48
11.99
12.68
12.81
12.18
13.84
16.50
17.57
24.98
13.84
12.75
88
19.70
P/E ratio (avg)x
26.84
29.49
30.58
31.05
35.45
37.21
37.26
37.46
44.30
49.23
12.92
37.46
36.33
13
32.32
EV/EBITx
32.04
34.20
35.03
33.69
32.16
32.37
31.04
34.34
35.32
41.09
13.69
34.34
33.94
69
22.39
FCF yield (avg)%
28.26
27.53
26.66
27.12
30.11
32.35
30.88
28.87
29.56
29.36
27.52
29.56
29.11
87
11.54
FCF margin%
20.68
22.73
22.41
23.42
22.09
20.28
22.98
25.83
23.64
24.90
20.13
23.64
22.86
17
0.514
FCF / Net incomex
0.717
0.662
0.631
0.698
0.778
0.758
0.768
0.711
0.681
0.716
1.540
0.716
0.713
23
10.19
ROIC%
24.37
26.81
24.12
25.21
22.56
21.41
19.44
22.36
21.61
19.07
6.26
21.41
22.46
7
14.85
Return on equity%
5.52
8.07
6.28
8.77
7.01
8.95
10.00
8.82
6.80
4.32
8.35
8.82
7.54
34
18.94
Return on assets%
21.61
20.37
18.25
16.12
13.79
12.70
14.38
16.05
16.12
14.29
21.74
14.38
16.08
41
0.14
EPS฿
0.32
0.31
0.34
0.36
0.32
0.33
0.35
0.34
0.33
0.35
0.15
1.71%
1.43%
—
11.32
EPS growth%
12.74
12.63
9.67
9.19
6.33
6.55
3.68
5.06
2.38
4.37
5.48
4.37
6.44
47
0.26
Bookvalue per sh฿
0.32
0.34
0.33
0.33
0.30
0.28
0.26
0.28
0.28
0.29
0.06
(0.30%)
(0.24%)
—
0.29
FCF per share฿
0.18
0.21
0.22
0.26
0.29
0.32
0.37
0.41
0.43
0.49
0.19
10.99%
12.11%
—
0.17
Dividend per sh฿
0.27
0.29
0.30
0.32
0.31
0.33
0.36
0.37
0.39
0.37
0.31
3.86%
2.35%
—
3.56
Div yield (avg)%
8.80
10.41
9.01
10.06
9.49
8.44
10.99
8.48
6.66
8.95
3.43
8.48
8.98
74
29.10
Payout ratio%
31.80
29.09
31.13
30.01
31.87
30.64
32.12
31.18
30.57
31.16
8.46
31.16
31.14
72
194.3
Shares (diluted)M
208.6
206.2
197.7
196.7
197.4
225.0
224.0
230.3
219.1
247.0
197.2
4.59%
1.20%
67
6.31
Buyback yield%
32.85
30.03
31.16
30.38
31.64
32.91
34.16
34.21
36.96
39.73
27.20
34.21
32.88
29
0.507
D/E ratiox
1.097
1.105
1.009
1.094
1.041
0.932
0.895
0.851
0.812
0.706
1.685
0.851
0.970
89
8.753
Enterprise value฿M
44.32
41.20
40.35
44.61
43.98
41.01
39.00
40.80
38.58
43.04
52.89
(0.43%)
(0.72%)
77
11.04
LT debt฿M
35.55
35.52
38.96
39.66
42.06
47.53
52.10
62.69
62.11
60.21
81.84
7.44%
6.73%
34
Revenue
฿120.3M
6.09%
1.00×
Cost of revenue
฿60.23M
6.05%
1.00×
Operating expenses
฿19.93M
6.77%
1.07×
Property and equipment
16.70%
Goodwill & intangibles
14.45%
Spread over hurdle
19.65%