67.43
Revenue฿M
195.4
199.1
206.7
212.6
221.9
225.6
232.4
244.8
257.4
260.7
69.67
3.27%
3.45%
32
27.57
Revenue growth%
15.78
15.83
15.51
12.78
14.38
15.23
16.33
16.21
16.44
19.28
11.73
16.33
15.80
86
16.29
Gross margin%
9.48
9.70
9.09
11.53
9.25
8.01
7.45
9.63
11.02
13.45
28.41
9.63
9.56
76
4.78
Operating margin%
26.58
25.01
24.80
24.80
24.60
26.97
24.69
22.92
22.55
21.51
9.76
22.92
24.74
33
4.98
Net margin%
27.23
28.30
25.46
24.95
23.10
22.96
23.64
22.50
20.68
23.45
3.24
22.96
23.55
62
23.51
P/E ratio (avg)x
32.97
29.96
31.33
29.23
29.61
26.43
26.26
24.03
26.11
24.39
13.60
26.11
27.83
48
26.41
EV/EBITx
25.05
26.47
26.44
30.58
28.68
30.14
33.99
36.99
38.75
41.66
36.73
36.99
30.36
5
18.12
FCF yield (avg)%
17.37
17.26
17.26
15.43
12.86
15.10
12.12
14.34
14.57
12.38
5.68
14.34
14.84
86
29.15
FCF margin%
26.97
25.66
23.16
22.79
25.42
26.01
28.88
28.89
27.44
25.99
13.95
27.44
26.00
8
1.171
FCF / Net incomex
2.115
2.350
2.505
2.849
3.258
3.792
4.480
5.114
5.535
6.564
1.438
5.114
3.525
26
20.91
ROIC%
20.63
19.75
21.39
20.39
17.94
17.74
16.23
18.25
15.39
16.96
16.09
16.96
18.09
30
29.91
Return on equity%
16.90
18.25
19.15
18.36
17.01
15.44
14.26
12.71
14.92
14.12
23.59
14.26
16.17
38
16.00
Return on assets%
10.23
9.27
7.33
6.43
4.53
6.17
5.95
8.23
6.58
5.74
15.77
6.17
6.50
66
0.05
EPS฿
0.09
0.08
0.09
0.09
0.09
0.08
0.08
0.09
0.09
0.08
0.05
(3.43%)
(2.31%)
—
5.37
EPS growth%
12.94
15.57
12.68
14.57
14.17
14.35
14.36
14.15
13.57
13.93
6.77
14.15
14.16
73
0.20
Bookvalue per sh฿
0.15
0.14
0.13
0.13
0.13
0.14
0.14
0.16
0.16
0.18
0.16
7.61%
2.20%
—
0.22
FCF per share฿
0.22
0.22
0.26
0.25
0.24
0.25
0.28
0.26
0.27
0.27
0.21
1.89%
2.78%
—
0.09
Dividend per sh฿
0.41
0.47
0.54
0.55
0.62
0.66
0.64
0.68
0.67
0.67
0.12
1.61%
6.72%
—
3.94
Div yield (avg)%
32.51
34.05
33.37
36.11
37.42
37.15
37.09
38.80
38.91
36.22
14.66
37.15
36.65
76
16.25
Payout ratio%
8.37
10.28
11.71
9.64
11.95
10.10
8.95
7.36
5.89
4.77
16.36
7.36
9.29
78
1.105
Shares (diluted)B
1.844
2.170
2.503
2.414
2.879
2.842
3.062
3.500
3.654
3.511
1.101
4.05%
8.46%
34
17.50
Buyback yield%
6.56
5.54
3.56
1.83
1.34
2.12
0.40
0.40
3.35
2.10
6.54
2.10
2.11
12
0.680
D/E ratiox
0.956
0.953
0.995
0.974
0.945
0.930
0.832
0.759
0.665
0.644
0.216
0.759
0.937
67
231.6
Enterprise value฿M
91.05
102.6
105.1
110.0
126.1
126.5
139.1
151.0
148.7
153.9
223.3
4.05%
4.74%
62
232.0
LT debt฿M
212.8
231.4
243.7
277.5
283.7
287.3
319.1
308.6
337.3
348.5
89.92
4.21%
6.22%
41
Revenue
฿260.7M
3.45%
1.00×
Cost of revenue
฿182.5M
3.45%
1.00×
Operating expenses
฿38.21M
3.24%
0.98×
Spread over hurdle
71.55%