118.4
Revenue฿M
192.2
200.0
205.4
213.6
219.9
231.3
240.2
249.0
254.6
267.2
121.3
3.97%
3.73%
88
29.09
Revenue growth%
11.80
9.30
7.28
7.00
4.19
1.61
0.40
3.16
3.25
3.27
10.30
3.16
3.73
90
25.71
Gross margin%
25.95
27.09
24.56
21.94
23.87
21.89
21.26
20.15
18.88
20.22
20.93
20.22
21.91
80
10.60
Operating margin%
8.65
8.94
11.36
13.30
12.91
13.88
14.14
15.06
17.46
18.95
16.09
15.06
13.59
32
9.30
Net margin%
22.90
25.37
26.51
27.70
29.14
30.30
29.39
26.61
23.68
25.71
20.63
26.61
26.56
54
9.574
P/E ratio (avg)x
31.95
37.66
43.65
43.50
49.64
50.18
48.64
56.22
56.38
60.42
22.52
56.22
49.14
44
26.53
EV/EBITx
36.85
38.31
39.24
39.88
41.33
38.98
43.32
39.30
41.48
46.68
15.92
41.48
39.59
33
20.98
FCF yield (avg)%
11.69
12.39
13.72
14.13
14.34
14.51
16.11
14.48
13.34
12.69
7.95
14.48
13.93
93
22.60
FCF margin%
21.45
23.38
24.56
26.58
29.54
27.64
27.39
27.00
25.77
24.10
23.34
27.00
26.17
57
1.368
FCF / Net incomex
0.586
0.653
0.760
0.753
0.915
1.031
1.227
1.233
1.449
1.700
1.547
1.233
0.973
46
3.16
ROIC%
3.98
4.29
6.73
8.66
6.09
7.62
4.81
4.67
5.41
7.55
22.82
5.41
5.75
35
8.41
Return on equity%
9.07
10.01
7.10
4.75
4.18
2.52
0.97
0.68
2.08
0.40
23.71
0.97
3.35
22
23.82
Return on assets%
31.99
31.09
32.05
29.78
27.48
25.74
27.15
27.32
30.28
28.22
18.64
27.32
29.00
64
0.31
EPS฿
0.96
0.96
0.94
0.94
0.86
0.85
0.86
0.89
0.84
0.86
0.34
0.03%
(0.84%)
—
14.92
EPS growth%
5.24
5.50
6.98
8.89
9.35
11.83
9.71
9.87
7.03
8.69
13.59
9.71
8.79
88
0.86
Bookvalue per sh฿
0.37
0.35
0.33
0.30
0.27
0.24
0.25
0.23
0.23
0.20
0.88
(5.35%)
(5.09%)
—
0.27
FCF per share฿
0.92
1.02
1.13
1.29
1.54
1.56
1.67
1.73
1.70
1.86
0.23
3.91%
6.99%
—
1.01
Dividend per sh฿
0.49
0.52
0.50
0.53
0.48
0.47
0.43
0.46
0.48
0.48
0.58
(0.31%)
0.06%
—
17.75
Div yield (avg)%
11.96
9.77
11.87
11.36
11.67
9.95
7.19
7.71
10.36
12.82
17.27
9.95
10.86
94
23.91
Payout ratio%
22.08
24.58
27.56
25.77
24.27
22.29
24.44
25.06
26.78
28.73
9.10
25.06
24.82
90
144.0
Shares (diluted)M
174.0
173.1
184.5
215.4
218.2
245.0
292.4
309.3
352.3
416.1
144.1
13.78%
9.28%
75
4.50
Buyback yield%
19.34
18.60
16.66
17.61
17.55
16.97
17.47
15.79
18.52
16.86
13.91
16.97
17.51
63
0.579
D/E ratiox
1.174
1.173
1.151
1.040
0.901
0.804
0.715
0.779
0.834
0.785
1.717
0.785
0.867
53
56.01
Enterprise value฿M
185.9
193.2
176.8
173.1
157.4
178.4
195.3
221.1
239.6
235.3
45.44
8.37%
2.74%
16
126.6
LT debt฿M
329.0
379.4
366.0
402.6
448.1
477.9
531.8
575.3
603.9
604.8
71.77
6.18%
6.82%
22
Revenue
฿267.2M
3.73%
1.00×
Cost of revenue
฿176.6M
3.87%
1.01×
Operating expenses
฿57.08M
3.18%
0.95×
Property and equipment
15.00%
Spread over hurdle
(6.38%)