100.2
Revenue฿M
268.8
272.4
280.3
280.9
288.4
285.9
285.6
287.2
291.6
292.0
106.3
0.25%
0.97%
30
21.34
Revenue growth%
11.15
13.24
10.91
10.44
11.38
9.16
9.09
7.94
10.65
7.72
19.46
9.09
10.54
12
7.37
Gross margin%
5.87
3.68
4.37
6.88
5.66
6.25
8.24
9.07
9.74
7.99
12.28
8.24
6.56
79
11.54
Operating margin%
24.71
27.31
27.78
25.49
28.05
30.61
30.44
32.68
30.36
27.57
27.76
30.44
27.92
73
27.83
Net margin%
23.39
20.81
21.62
20.54
19.54
16.92
19.04
21.13
20.46
22.02
11.83
20.46
20.68
9
13.65
P/E ratio (avg)x
33.05
29.26
29.72
26.73
23.82
22.49
22.23
22.93
23.65
22.91
34.26
22.91
23.73
65
12.27
EV/EBITx
35.33
39.14
46.62
50.49
60.09
68.67
78.08
92.92
96.02
115.6
18.08
92.92
64.38
7
20.52
FCF yield (avg)%
19.81
18.45
20.63
23.36
23.77
25.91
23.40
26.11
23.45
21.77
9.12
23.45
23.38
48
20.12
FCF margin%
17.80
19.30
21.75
24.29
24.50
22.15
21.01
22.46
23.36
24.22
9.15
22.46
22.30
68
0.850
FCF / Net incomex
0.189
0.191
0.208
0.194
0.172
0.190
0.205
0.210
0.187
0.202
1.183
0.202
0.192
34
15.08
ROIC%
22.39
23.23
23.01
21.19
21.31
20.25
19.25
18.52
20.38
20.48
26.12
20.25
20.84
58
19.86
Return on equity%
17.17
16.43
14.59
14.99
15.07
16.05
18.12
18.48
18.04
17.26
5.31
18.04
16.80
81
26.50
Return on assets%
29.22
28.62
31.29
33.94
34.32
32.00
34.42
31.62
32.57
33.48
5.59
32.57
32.29
85
3.95
EPS฿
7.65
7.99
8.80
8.33
8.95
8.52
8.57
7.94
8.59
9.05
4.26
0.23%
1.44%
—
17.56
EPS growth%
9.69
12.32
11.61
9.78
12.35
14.77
17.55
15.63
16.51
19.14
17.47
16.51
13.56
55
3.85
Bookvalue per sh฿
9.03
9.58
11.52
13.78
15.89
18.35
19.07
20.04
20.38
23.75
8.19
8.37%
11.61%
—
2.63
FCF per share฿
6.41
6.73
7.92
7.98
8.49
10.00
12.13
12.32
14.04
16.64
2.67
14.39%
11.59%
—
2.99
Dividend per sh฿
1.24
1.16
1.18
1.19
1.20
1.02
1.08
0.98
0.95
0.84
3.92
(6.90%)
(5.27%)
—
15.77
Div yield (avg)%
26.16
23.26
21.91
24.81
26.98
26.76
27.40
30.12
29.63
29.02
29.75
29.02
26.87
77
19.37
Payout ratio%
16.46
19.39
18.04
18.70
17.51
18.20
17.89
18.53
17.71
17.28
24.54
17.89
17.97
67
10.03
Shares (diluted)M
13.96
16.73
17.81
19.80
23.71
24.52
24.00
28.22
31.63
34.62
9.813
7.86%
9.30%
64
13.99
Buyback yield%
4.95
5.58
6.88
4.16
1.51
0.40
0.40
0.40
0.40
0.40
15.18
0.40
0.96
93
1.114
D/E ratiox
0.110
0.113
0.104
0.095
0.105
0.102
0.094
0.095
0.097
0.107
0.188
0.097
0.103
34
116.6
Enterprise value฿M
106.3
104.3
103.5
112.7
119.4
120.3
105.4
99.64
103.2
94.99
148.9
(4.48%)
(0.89%)
28
149.9
LT debt฿M
100.1
109.3
106.0
109.6
100.5
94.57
96.01
102.7
106.3
100.7
112.4
0.05%
0.45%
15
Revenue
฿292.0M
0.97%
1.00×
Cost of revenue
฿204.4M
0.97%
1.00×
Operating expenses
฿61.96M
1.25%
1.03×
Property and equipment
19.06%
Spread over hurdle
(2.72%)