193.4
Revenue฿M
221.0
220.1
223.9
223.4
227.4
233.2
238.0
247.2
245.7
210.5
209.0
1.92%
1.54%
35
13.90
Revenue growth%
11.06
10.99
9.54
6.69
5.79
3.65
5.56
7.94
10.50
18.07
13.67
5.79
8.74
18
21.16
Gross margin%
1.79
0.40
0.40
2.28
1.64
3.39
1.17
2.47
2.39
19.06
13.89
2.39
2.04
63
16.04
Operating margin%
3.59
2.75
0.40
0.40
2.90
1.45
4.02
5.18
7.04
25.13
20.80
4.02
3.25
32
11.84
Net margin%
2.15
2.73
0.73
2.41
0.40
1.56
3.00
2.84
2.42
12.74
26.64
2.42
2.28
55
16.60
P/E ratio (avg)x
26.48
26.82
28.42
26.73
28.58
31.15
32.76
29.78
29.61
15.04
12.29
29.78
28.50
10
29.03
EV/EBITx
44.52
51.62
61.37
59.79
65.12
75.55
80.31
78.51
88.07
16.70
23.06
78.51
63.24
8
11.50
FCF yield (avg)%
12.57
15.42
14.56
12.96
14.37
11.74
10.79
11.03
11.47
4.95
7.98
11.47
12.15
24
4.25
FCF margin%
10.32
7.80
10.65
10.28
10.48
11.49
12.18
11.13
12.05
28.55
28.68
11.49
10.89
8
0.854
FCF / Net incomex
0.867
0.862
0.887
0.829
0.903
0.941
1.011
0.969
1.008
0.802
1.209
0.969
0.911
75
24.94
ROIC%
36.24
38.50
37.07
38.17
38.56
40.82
40.98
38.54
36.67
2.33
23.46
38.56
38.33
22
25.72
Return on equity%
12.83
14.64
12.67
10.42
12.59
13.67
11.50
8.85
9.77
26.00
2.61
11.50
12.63
52
25.62
Return on assets%
13.05
12.09
13.59
11.26
9.36
9.92
12.59
14.72
13.97
7.63
23.90
12.59
12.82
50
0.24
EPS฿
0.53
0.60
0.59
0.64
0.65
0.75
0.77
0.88
0.84
0.26
0.29
5.86%
7.44%
—
24.30
EPS growth%
23.80
26.13
24.09
25.89
27.91
25.66
27.57
24.84
27.75
5.47
14.74
27.57
25.78
27
0.38
Bookvalue per sh฿
0.44
0.49
0.47
0.47
0.41
0.43
0.42
0.41
0.45
0.25
0.15
(0.91%)
(1.68%)
—
0.27
FCF per share฿
0.24
0.27
0.27
0.27
0.27
0.29
0.27
0.27
0.25
0.33
0.25
(1.12%)
1.44%
—
0.43
Dividend per sh฿
0.41
0.48
0.49
0.51
0.57
0.68
0.67
0.67
0.82
0.29
0.06
10.00%
10.40%
—
4.03
Div yield (avg)%
3.80
6.12
6.55
4.85
2.37
2.35
4.18
2.47
4.89
16.19
12.89
2.47
4.51
32
22.84
Payout ratio%
10.56
8.36
7.26
9.63
12.48
13.99
16.30
15.20
12.24
10.08
8.35
13.99
11.40
26
221.0
Shares (diluted)M
221.0
201.8
204.1
190.3
201.6
175.4
152.6
145.7
143.4
216.7
212.6
(5.50%)
(4.29%)
76
12.93
Buyback yield%
30.27
31.30
30.90
30.51
30.70
28.43
30.58
28.76
30.22
5.02
21.64
30.22
30.39
28
0.386
D/E ratiox
1.815
1.819
1.687
1.573
1.598
1.483
1.596
1.680
1.933
1.708
1.384
1.598
1.668
58
226.8
Enterprise value฿M
109.9
102.7
109.0
99.89
91.73
84.36
78.76
78.76
82.90
35.91
11.76
(3.66%)
(4.43%)
47
244.5
LT debt฿M
177.9
172.2
186.7
201.1
199.4
198.2
191.2
194.0
206.6
202.9
211.4
0.54%
1.37%
94
Revenue
฿245.7M
1.54%
1.00×
Cost of revenue
฿169.0M
1.40%
0.99×
Operating expenses
฿34.99M
2.33%
1.08×
Goodwill & intangibles
16.62%
Spread over hurdle
(1.55%)