52.55
Revenue฿M
158.8
166.2
172.9
180.2
188.6
200.8
213.7
227.7
239.5
257.5
58.69
6.43%
5.30%
23
13.76
Revenue growth%
21.87
22.31
21.64
21.84
22.88
21.03
18.47
16.49
18.36
17.42
23.67
18.36
21.33
28
20.93
Gross margin%
17.81
17.85
15.77
17.40
17.54
19.44
20.57
19.10
16.97
14.92
29.60
19.10
17.67
10
13.76
Operating margin%
21.45
23.39
23.35
24.02
23.66
25.05
26.36
27.58
26.47
24.00
26.78
26.36
24.01
25
2.76
Net margin%
1.83
0.54
0.47
0.40
2.86
4.49
6.59
8.43
5.65
3.27
17.01
5.65
3.07
71
17.64
P/E ratio (avg)x
24.46
22.04
24.63
26.41
24.10
27.11
27.08
25.77
28.03
25.37
16.61
27.08
25.57
85
15.90
EV/EBITx
31.09
33.20
36.71
43.09
43.17
49.18
55.26
63.36
65.03
66.42
18.84
63.36
46.18
73
22.48
FCF yield (avg)%
24.71
23.57
23.23
22.94
21.73
23.59
22.05
21.74
20.76
22.21
9.43
22.05
22.58
34
21.13
FCF margin%
10.77
13.14
10.36
7.42
8.18
7.29
9.97
9.78
11.32
12.81
26.76
9.97
10.16
41
1.433
FCF / Net incomex
0.785
0.763
0.805
0.726
0.686
0.637
0.584
0.541
0.512
0.498
0.517
0.541
0.662
16
21.26
ROIC%
14.40
16.30
17.78
15.42
18.01
17.50
19.35
18.58
17.15
15.01
7.72
17.50
17.33
23
26.78
Return on equity%
26.28
27.79
26.98
24.10
24.10
23.79
26.22
28.64
29.42
29.92
2.29
28.64
26.63
13
10.80
Return on assets%
25.79
27.23
27.06
26.66
25.72
28.28
30.04
30.42
32.03
29.14
19.66
30.04
27.75
24
0.14
EPS฿
0.26
0.29
0.32
0.36
0.38
0.42
0.42
0.46
0.44
0.41
0.14
1.78%
4.91%
—
4.12
EPS growth%
18.96
21.12
22.70
25.57
24.61
26.74
25.23
22.56
20.77
19.74
21.86
22.56
22.63
92
0.20
Bookvalue per sh฿
0.33
0.36
0.42
0.40
0.46
0.45
0.52
0.60
0.69
0.70
0.16
8.89%
8.71%
—
0.25
FCF per share฿
0.27
0.28
0.30
0.33
0.32
0.33
0.37
0.42
0.41
0.43
0.22
5.69%
5.94%
—
0.10
Dividend per sh฿
0.31
0.34
0.35
0.34
0.38
0.42
0.43
0.49
0.49
0.54
0.05
7.53%
5.55%
—
19.13
Div yield (avg)%
13.48
10.73
12.12
13.03
15.71
16.22
13.44
11.54
12.22
11.25
13.80
12.22
12.63
31
12.69
Payout ratio%
32.33
34.50
35.44
32.82
34.68
34.45
37.03
39.08
36.41
33.41
7.40
36.41
34.59
39
1.026
Shares (diluted)B
1.700
1.763
1.964
1.929
2.297
2.537
2.860
2.968
3.476
3.612
0.984
9.48%
7.64%
69
25.89
Buyback yield%
0.40
2.39
4.73
2.11
0.40
0.40
0.40
0.40
1.39
0.40
22.33
0.40
0.40
42
1.674
D/E ratiox
1.027
1.053
0.948
0.888
0.924
0.992
0.844
0.811
0.854
0.806
0.559
0.844
0.906
29
123.4
Enterprise value฿M
249.7
252.1
255.6
298.6
305.0
347.6
334.8
325.1
370.4
381.4
186.5
4.58%
5.16%
47
96.60
LT debt฿M
24.94
25.74
24.52
22.21
25.12
23.40
21.90
24.50
26.65
28.97
14.26
2.90%
1.00%
44
Revenue
฿257.5M
5.30%
1.00×
Cost of revenue
฿156.5M
5.20%
0.99×
Operating expenses
฿43.75M
5.27%
1.00×
Cash and investments
18.55%
Property and equipment
16.50%
Spread over hurdle
48.54%