157.4
Revenue฿M
181.4
185.9
184.4
182.0
186.7
188.0
188.3
193.0
192.7
193.6
164.9
0.72%
0.74%
14
16.97
Revenue growth%
26.99
25.96
25.27
24.58
26.76
26.40
23.91
24.23
22.64
20.98
12.23
23.91
24.93
61
4.11
Gross margin%
19.56
17.01
16.91
14.95
16.47
18.30
17.23
14.52
12.73
11.34
17.98
14.52
16.69
91
10.93
Operating margin%
21.93
22.43
20.12
20.69
22.25
23.42
23.47
24.27
24.60
24.25
6.69
24.25
22.92
33
21.94
Net margin%
2.96
1.59
3.80
2.10
3.66
3.72
0.72
0.40
0.40
0.40
2.66
0.40
1.85
14
30.03
P/E ratio (avg)x
19.16
19.20
18.65
18.87
21.09
20.22
20.62
20.66
21.98
24.60
33.20
20.66
20.42
73
6.617
EV/EBITx
24.21
26.96
29.07
33.58
34.17
32.69
35.59
35.51
41.03
46.46
18.89
35.59
33.88
17
26.65
FCF yield (avg)%
11.14
11.07
8.56
10.03
7.98
6.28
4.70
6.04
8.84
9.28
9.34
6.28
8.70
27
10.19
FCF margin%
20.66
20.13
20.81
22.31
23.02
23.22
25.58
22.79
23.64
25.73
16.35
23.64
22.91
57
1.534
FCF / Net incomex
1.284
1.273
1.342
1.466
1.724
1.724
1.783
1.725
1.932
1.955
0.304
1.783
1.724
22
9.87
ROIC%
18.24
17.69
15.07
17.75
20.60
21.05
19.43
21.63
18.88
17.14
7.28
19.43
18.56
87
27.53
Return on equity%
29.86
30.49
33.01
30.58
31.32
33.00
35.21
35.68
33.11
30.55
11.12
33.11
32.16
60
4.62
Return on assets%
11.04
8.51
10.02
12.81
9.98
12.28
9.64
12.18
10.97
11.34
17.90
11.34
11.01
65
0.19
EPS฿
0.33
0.33
0.35
0.39
0.41
0.47
0.54
0.62
0.71
0.75
0.21
12.91%
10.20%
—
8.56
EPS growth%
25.65
26.93
27.04
29.65
31.28
30.72
32.53
29.62
26.98
27.55
16.77
29.62
28.58
50
0.39
Bookvalue per sh฿
0.67
0.71
0.76
0.81
0.94
0.95
1.10
1.20
1.32
1.36
0.11
7.64%
8.64%
—
0.25
FCF per share฿
0.22
0.24
0.23
0.22
0.24
0.24
0.27
0.26
0.29
0.32
0.24
6.33%
3.29%
—
0.21
Dividend per sh฿
0.09
0.10
0.11
0.13
0.13
0.14
0.15
0.14
0.14
0.13
0.24
(0.21%)
4.33%
—
27.32
Div yield (avg)%
23.70
22.99
23.64
23.55
21.93
19.70
20.60
20.94
20.17
19.13
5.52
20.17
21.43
30
27.78
Payout ratio%
20.54
21.17
23.30
24.69
25.09
28.08
29.26
26.78
25.59
25.75
11.42
26.78
25.34
32
201.8
Shares (diluted)M
171.8
160.1
168.6
162.2
165.7
148.4
155.2
147.6
140.8
135.4
205.0
(3.95%)
(3.31%)
12
21.46
Buyback yield%
30.24
31.82
34.44
31.59
30.41
33.13
32.06
30.29
29.27
28.60
6.36
30.29
31.00
56
1.296
D/E ratiox
0.158
0.138
0.150
0.158
0.150
0.141
0.126
0.114
0.105
0.113
1.272
0.114
0.140
20
105.1
Enterprise value฿M
38.44
40.33
40.05
35.21
35.33
35.73
37.88
35.50
35.18
38.25
142.4
1.60%
0.80%
68
17.61
LT debt฿M
120.6
107.6
96.39
104.7
89.81
85.34
81.96
70.14
70.25
60.24
73.68
(7.68%)
(6.76%)
41
Revenue
฿193.6M
0.74%
1.00×
Cost of revenue
฿106.9M
0.66%
0.99×
Operating expenses
฿35.06M
1.27%
1.05×
Property and equipment
15.34%
Spread over hurdle
42.75%