364.1
Revenue฿M
294.1
307.2
309.9
315.5
321.1
337.8
347.5
352.2
363.8
373.0
392.9
3.04%
2.94%
43
11.34
Revenue growth%
5.25
7.30
7.98
10.75
13.05
16.04
15.49
14.57
17.00
14.50
19.48
15.49
13.78
45
8.09
Gross margin%
24.74
26.07
25.18
22.52
24.75
27.73
29.86
27.55
26.37
24.81
27.50
27.55
25.63
32
10.91
Operating margin%
10.56
12.22
10.91
9.98
9.39
9.77
7.71
6.64
7.07
6.70
18.01
7.07
9.58
32
27.69
Net margin%
23.18
22.63
24.10
22.76
23.02
25.64
25.03
27.25
24.41
23.04
29.73
25.03
23.64
5
28.06
P/E ratio (avg)x
20.09
20.45
17.74
15.33
14.00
14.87
14.20
15.09
15.68
16.41
34.83
15.09
15.51
71
16.25
EV/EBITx
35.33
38.26
39.32
44.60
44.25
43.56
49.58
53.44
62.76
69.10
21.17
53.44
44.42
72
15.83
FCF yield (avg)%
20.10
20.40
21.39
22.78
20.69
20.90
19.03
20.95
18.75
21.14
7.87
20.90
20.80
92
15.72
FCF margin%
16.75
17.96
15.55
15.95
15.16
16.50
18.28
19.29
20.94
22.83
12.61
19.29
17.36
26
1.047
FCF / Net incomex
1.293
1.448
1.384
1.524
1.663
1.642
1.705
1.833
1.904
1.912
0.910
1.833
1.652
29
28.35
ROIC%
27.86
30.63
31.37
31.40
29.42
30.78
30.66
30.61
28.10
29.43
28.88
30.61
30.62
14
29.78
Return on equity%
16.67
14.87
16.61
17.61
17.44
19.40
19.48
18.37
20.67
23.04
4.55
19.48
17.99
54
21.20
Return on assets%
29.57
28.86
27.80
28.99
31.46
31.07
33.18
34.41
32.05
31.31
23.69
32.05
31.19
78
0.30
EPS฿
0.15
0.17
0.21
0.21
0.22
0.23
0.25
0.28
0.30
0.35
0.32
10.13%
9.58%
—
22.62
EPS growth%
18.12
15.78
13.71
14.21
13.47
12.36
12.28
15.20
12.24
9.74
28.39
12.28
13.59
71
0.20
Bookvalue per sh฿
0.09
0.09
0.09
0.08
0.08
0.09
0.08
0.08
0.08
0.07
0.33
(2.63%)
(3.13%)
—
0.12
FCF per share฿
0.16
0.16
0.15
0.16
0.17
0.17
0.18
0.19
0.20
0.20
0.19
2.99%
2.76%
—
0.37
Dividend per sh฿
0.07
0.07
0.07
0.06
0.07
0.08
0.08
0.09
0.09
0.09
0.26
3.78%
1.77%
—
26.11
Div yield (avg)%
22.67
22.64
20.14
22.07
22.28
24.79
27.77
26.73
27.64
29.18
5.67
27.64
23.73
25
17.75
Payout ratio%
0.40
0.40
2.12
1.47
2.88
3.28
4.84
7.09
8.98
7.92
28.37
7.09
3.08
80
588.8
Shares (diluted)M
517.7
526.4
526.3
478.8
509.4
523.0
570.0
537.2
543.0
537.3
579.8
1.07%
(0.71%)
18
16.05
Buyback yield%
7.38
8.26
5.99
4.82
6.44
7.88
8.74
8.48
10.49
9.21
3.24
8.74
8.07
58
1.186
D/E ratiox
1.383
1.578
1.634
1.624
1.762
1.935
2.219
2.222
2.340
2.479
0.919
2.222
1.849
17
293.8
Enterprise value฿M
401.6
453.9
441.2
448.0
453.6
478.1
529.5
531.4
594.4
595.6
369.7
5.60%
4.35%
5
210.6
LT debt฿M
250.5
256.8
268.9
294.3
279.7
316.2
352.2
407.0
441.8
507.7
136.7
12.67%
7.50%
17
Revenue
฿373.0M
2.94%
1.00×
Cost of revenue
฿187.2M
2.69%
0.98×
Operating expenses
฿86.31M
3.15%
1.02×
Property and equipment
16.07%
Spread over hurdle
11.68%