26.15
Revenue฿M
94.23
99.02
101.2
101.8
102.3
104.4
109.2
112.5
113.1
115.3
28.42
2.42%
2.07%
78
2.63
Revenue growth%
13.46
11.38
13.21
14.19
15.45
13.07
14.17
13.42
14.97
13.34
21.03
13.42
13.44
27
14.83
Gross margin%
1.76
1.47
1.62
0.40
1.20
0.40
0.40
0.40
0.40
0.40
8.32
0.40
0.40
44
19.08
Operating margin%
34.90
32.30
31.15
28.85
27.02
27.10
28.57
31.39
33.78
33.38
4.30
31.39
31.27
59
20.04
Net margin%
18.33
18.85
17.09
16.10
13.48
11.09
10.15
12.42
10.63
9.11
7.29
10.63
12.95
80
11.16
P/E ratio (avg)x
26.86
31.11
34.78
38.66
44.42
44.63
42.28
45.57
53.16
58.09
16.61
45.57
43.35
30
9.333
EV/EBITx
21.08
20.70
21.52
23.21
24.92
26.37
25.77
28.39
29.98
27.62
19.57
27.62
25.34
20
19.69
FCF yield (avg)%
11.51
14.02
12.54
13.86
14.09
16.33
19.09
20.36
22.55
23.18
6.62
20.36
15.21
9
28.33
FCF margin%
34.56
32.33
32.14
31.27
31.05
33.40
35.94
35.91
34.66
31.79
20.36
34.66
32.86
46
0.807
FCF / Net incomex
0.356
0.368
0.435
0.505
0.536
0.584
0.643
0.757
0.751
0.730
1.467
0.730
0.560
25
28.79
ROIC%
6.63
4.59
6.51
9.25
6.32
7.38
6.67
7.32
9.43
7.15
17.33
7.32
6.91
57
18.71
Return on equity%
15.41
17.63
20.52
19.33
19.08
19.13
17.79
18.81
18.83
21.70
4.93
18.83
18.95
69
26.64
Return on assets%
8.14
10.78
7.86
7.54
4.85
4.89
7.10
8.42
10.12
10.04
3.75
8.42
8.00
14
0.02
EPS฿
0.10
0.11
0.11
0.12
0.11
0.11
0.12
0.11
0.12
0.13
0.03
4.24%
1.59%
—
10.97
EPS growth%
7.64
10.39
12.86
13.17
14.07
12.95
10.32
10.23
11.69
10.69
24.24
10.69
11.19
76
0.03
Bookvalue per sh฿
0.10
0.11
0.10
0.10
0.10
0.11
0.10
0.09
0.09
0.08
0.12
(3.84%)
(2.31%)
—
0.08
FCF per share฿
0.21
0.23
0.25
0.26
0.26
0.30
0.30
0.31
0.31
0.34
0.11
5.80%
6.33%
—
0.11
Dividend per sh฿
0.12
0.12
0.12
0.12
0.14
0.15
0.16
0.16
0.16
0.17
0.09
4.63%
4.92%
—
13.44
Div yield (avg)%
15.26
12.27
15.23
15.78
13.29
11.85
11.11
8.23
9.53
10.56
8.47
10.56
12.06
20
29.04
Payout ratio%
24.71
26.44
29.22
31.00
30.32
31.16
32.03
30.53
30.05
31.32
29.15
31.16
30.43
67
516.5
Shares (diluted)M
600.8
609.8
633.9
618.6
672.0
758.5
769.9
836.6
801.7
878.6
517.6
5.51%
3.30%
68
15.26
Buyback yield%
9.67
10.62
8.92
11.15
10.33
8.86
9.57
10.13
11.79
14.15
5.54
10.13
10.23
15
0.844
D/E ratiox
2.710
3.057
3.261
3.136
3.552
3.812
3.627
3.745
4.154
4.409
0.770
3.812
3.589
62
14.04
Enterprise value฿M
106.5
107.7
104.3
100.3
108.6
115.9
126.7
130.3
126.0
128.0
91.17
3.34%
1.67%
86
91.07
LT debt฿M
95.58
105.2
105.8
103.9
116.7
134.7
156.3
185.6
215.5
252.0
137.3
16.65%
11.37%
10
Revenue
฿115.3M
2.07%
1.00×
Cost of revenue
฿80.71M
2.07%
1.00×
Operating expenses
฿17.58M
1.80%
0.97×
Spread over hurdle
(0.79%)