104.0
Revenue฿M
71.88
73.35
76.85
78.17
79.55
81.41
84.48
86.18
87.72
88.79
115.4
2.22%
2.37%
25
23.45
Revenue growth%
2.08
1.97
1.60
1.09
0.40
0.99
0.67
1.30
3.19
2.49
29.46
1.30
1.45
34
21.73
Gross margin%
22.73
21.32
18.73
16.64
16.84
15.27
17.74
18.69
17.29
19.57
15.77
17.74
18.22
40
8.37
Operating margin%
23.38
25.65
23.16
20.21
19.89
22.14
19.74
20.02
21.91
24.51
9.41
21.91
22.03
67
24.62
Net margin%
2.30
1.54
0.40
0.40
0.60
1.74
0.40
0.40
1.17
0.40
10.87
0.40
0.50
93
30.40
P/E ratio (avg)x
27.48
25.20
28.79
32.22
34.61
35.58
34.01
39.00
38.01
35.48
10.88
35.58
34.31
95
30.17
EV/EBITx
34.45
39.94
42.91
42.40
48.15
49.77
48.88
57.21
59.90
65.42
17.84
57.21
48.51
59
8.85
FCF yield (avg)%
27.27
29.84
27.14
25.11
26.32
28.27
29.85
29.20
27.05
24.53
12.41
28.27
27.20
48
14.82
FCF margin%
29.15
26.27
28.99
30.68
31.75
29.22
30.18
30.16
30.33
29.95
11.79
30.16
30.06
9
0.161
FCF / Net incomex
1.174
1.312
1.170
1.069
1.136
1.045
1.104
1.158
1.081
1.038
1.791
1.081
1.120
63
2.87
ROIC%
21.31
21.15
19.52
20.45
20.66
21.84
23.60
26.29
25.21
25.47
10.51
25.21
21.58
30
21.40
Return on equity%
14.83
14.43
17.16
17.72
17.78
17.86
20.74
20.77
19.60
17.80
16.76
19.60
17.79
60
16.47
Return on assets%
18.73
20.90
19.31
20.87
23.35
21.26
19.38
19.70
17.09
14.42
18.98
19.38
19.54
79
1.83
EPS฿
0.60
0.65
0.77
0.92
1.03
1.13
1.30
1.38
1.48
1.78
2.00
11.61%
12.97%
—
17.66
EPS growth%
1.51
0.40
1.67
4.38
6.19
7.65
5.52
5.22
3.45
2.67
18.38
5.22
3.91
36
1.11
Bookvalue per sh฿
0.68
0.75
0.74
0.71
0.70
0.65
0.70
0.77
0.76
0.72
1.54
0.44%
0.56%
—
1.41
FCF per share฿
2.14
2.44
2.80
2.60
2.68
2.85
2.88
3.22
3.45
3.46
1.44
5.24%
4.01%
—
1.92
Dividend per sh฿
2.35
2.42
2.59
2.73
2.42
2.19
1.91
1.69
1.85
1.63
0.57
(7.56%)
(3.86%)
—
16.27
Div yield (avg)%
15.83
18.40
19.94
17.24
19.52
17.19
18.53
17.72
20.12
19.03
17.08
18.53
18.46
54
28.76
Payout ratio%
26.40
25.33
25.62
26.32
25.54
26.39
28.74
29.25
29.93
30.31
26.67
29.25
26.39
72
60.07
Shares (diluted)M
69.53
73.63
75.15
73.42
76.08
72.62
74.22
73.57
78.05
74.86
59.67
(0.32%)
1.86%
68
11.09
Buyback yield%
8.23
9.51
8.35
5.66
5.44
4.59
1.80
0.78
1.25
2.38
25.14
1.80
5.02
10
1.208
D/E ratiox
1.768
1.862
1.811
2.143
2.104
2.070
2.028
1.927
2.268
2.436
1.779
2.070
2.049
84
73.47
Enterprise value฿M
41.14
43.17
39.74
37.16
42.02
40.98
47.04
50.98
54.47
62.16
103.7
8.14%
3.47%
81
39.63
LT debt฿M
97.62
113.9
133.8
142.2
164.0
170.3
166.1
166.0
194.4
190.8
49.95
3.07%
7.59%
68
Revenue
฿88.79M
2.37%
1.00×
Cost of revenue
฿58.50M
2.23%
0.99×
Operating expenses
฿15.37M
2.02%
0.97×
Goodwill & intangibles
16.58%
Spread over hurdle
(1.76%)