11.35
Revenue฿M
174.1
174.4
175.0
174.5
177.3
184.8
183.6
188.3
189.1
195.9
11.95
2.01%
1.20%
53
12.74
Revenue growth%
17.87
14.89
17.26
18.08
21.00
23.87
26.67
23.98
23.55
25.35
14.36
23.98
22.28
44
2.71
Gross margin%
12.00
12.57
11.76
12.73
12.57
10.29
12.47
10.44
10.99
13.95
18.91
10.99
12.24
15
14.04
Operating margin%
8.01
8.64
9.19
12.10
10.60
8.98
11.28
11.34
9.26
8.57
7.82
9.26
9.23
88
22.49
Net margin%
17.85
16.64
14.42
15.83
16.48
15.60
16.76
18.13
15.37
17.26
8.04
16.76
16.56
27
20.29
P/E ratio (avg)x
22.20
25.47
27.10
29.28
31.51
31.76
31.31
36.80
35.87
40.46
29.13
35.87
31.41
86
34.93
EV/EBITx
17.06
15.49
16.25
17.02
17.20
17.99
16.32
16.57
18.39
19.34
7.159
17.99
17.04
60
15.74
FCF yield (avg)%
4.79
2.04
3.14
2.15
2.83
5.83
8.73
5.96
5.70
7.37
7.57
5.96
5.24
6
8.89
FCF margin%
18.00
16.76
18.65
18.88
18.00
19.72
22.13
21.55
24.49
25.85
3.35
22.13
19.30
27
0.337
FCF / Net incomex
2.192
2.272
2.351
2.721
2.812
2.839
2.713
2.588
2.947
3.276
0.600
2.839
2.717
60
28.96
ROIC%
10.16
8.65
7.79
8.02
5.39
3.71
2.80
2.98
5.91
8.29
3.21
3.71
6.85
13
19.19
Return on equity%
2.06
1.62
4.42
6.76
6.30
7.25
5.21
3.36
2.60
1.34
20.37
3.36
3.89
43
8.66
Return on assets%
33.05
34.84
35.29
32.98
30.44
33.09
31.56
32.37
32.01
29.02
2.81
32.01
32.67
86
0.21
EPS฿
0.28
0.30
0.32
0.31
0.35
0.32
0.30
0.26
0.25
0.25
0.24
(6.27%)
(1.55%)
—
27.46
EPS growth%
25.62
23.97
21.47
22.39
20.39
19.93
19.82
22.65
24.84
23.80
23.25
22.65
22.52
22
0.15
Bookvalue per sh฿
0.23
0.25
0.23
0.26
0.27
0.26
0.25
0.24
0.27
0.31
0.19
3.11%
4.28%
—
0.25
FCF per share฿
0.26
0.29
0.29
0.27
0.28
0.31
0.29
0.27
0.24
0.22
0.08
(4.57%)
(2.07%)
—
0.23
Dividend per sh฿
0.06
0.07
0.08
0.08
0.09
0.10
0.10
0.10
0.09
0.10
0.16
2.78%
6.25%
—
10.05
Div yield (avg)%
11.82
9.97
9.69
9.62
8.82
6.88
7.48
7.68
7.90
7.18
19.56
7.48
8.36
88
22.98
Payout ratio%
8.61
8.40
7.58
5.66
7.76
9.83
12.41
14.30
13.34
11.37
10.76
12.41
9.22
29
333.5
Shares (diluted)M
346.6
382.4
382.0
359.0
325.8
289.9
288.1
261.7
238.3
241.3
333.2
(5.83%)
(2.91%)
82
27.51
Buyback yield%
33.31
34.02
35.77
36.30
36.76
34.56
34.41
33.76
33.29
35.41
9.48
34.41
34.48
15
1.380
D/E ratiox
0.666
0.608
0.650
0.697
0.673
0.642
0.603
0.608
0.639
0.670
0.611
0.639
0.646
26
157.0
Enterprise value฿M
130.0
145.7
166.0
171.8
178.2
176.9
171.3
169.4
178.3
165.2
104.1
(1.50%)
3.55%
84
53.52
LT debt฿M
99.15
93.18
85.50
79.87
72.55
67.37
64.40
59.61
57.69
57.28
75.07
(4.62%)
(4.50%)
39
Revenue
฿195.9M
1.20%
1.00×
Cost of revenue
฿105.5M
1.25%
1.01×
Operating expenses
฿37.33M
0.59%
0.94×
Cash and investments
16.87%
Return on capital
179.73%
Spread over hurdle
169.62%