389.0
Revenue฿M
429.9
439.4
441.0
454.2
466.7
479.1
489.1
494.0
485.6
498.9
433.3
1.34%
1.47%
15
24.38
Revenue growth%
8.57
7.64
5.11
5.56
3.54
1.59
2.23
2.33
0.40
2.10
11.64
2.10
2.93
15
7.63
Gross margin%
24.32
23.57
20.58
18.45
16.84
18.78
16.34
17.37
19.57
21.44
9.64
18.78
19.17
25
2.66
Operating margin%
14.76
17.54
17.38
16.75
13.81
14.13
14.61
12.71
10.62
8.10
27.46
12.71
14.37
68
14.09
Net margin%
11.83
13.52
12.78
10.17
7.66
9.60
12.07
9.63
8.37
10.11
27.90
9.63
10.14
23
37.61
P/E ratio (avg)x
36.73
41.65
45.90
49.33
51.73
47.93
52.36
56.38
54.91
61.90
25.12
54.91
50.53
25
24.12
EV/EBITx
28.29
28.02
30.26
26.59
23.63
22.80
22.77
24.08
23.84
22.04
36.61
22.80
23.96
45
24.84
FCF yield (avg)%
16.78
17.56
19.89
17.26
15.32
12.75
14.09
11.70
14.25
16.37
7.48
14.09
15.84
12
21.57
FCF margin%
0.40
1.03
3.20
4.36
4.81
2.49
4.69
7.00
9.18
8.82
15.30
7.00
4.52
80
1.639
FCF / Net incomex
0.999
1.012
1.078
1.065
1.048
1.025
1.078
1.089
1.162
1.014
0.879
1.078
1.057
6
27.77
ROIC%
0.81
0.40
0.40
0.40
0.40
1.60
3.13
4.89
5.87
5.24
8.47
4.89
1.21
47
20.66
Return on equity%
2.27
3.85
2.99
2.39
2.95
2.91
1.93
0.60
3.44
5.69
18.99
2.91
2.93
86
8.58
Return on assets%
19.57
17.37
16.52
18.83
20.90
18.49
20.67
23.62
24.47
24.79
12.75
23.62
20.12
40
0.59
EPS฿
0.79
0.84
0.90
0.94
1.00
1.22
1.38
1.61
1.86
1.90
0.64
13.64%
10.71%
—
19.04
EPS growth%
25.24
23.50
22.67
21.35
20.36
22.78
20.23
20.14
20.37
18.15
21.41
20.23
20.86
52
0.31
Bookvalue per sh฿
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.19
(2.47%)
(3.27%)
—
0.32
FCF per share฿
0.67
0.67
0.66
0.64
0.72
0.69
0.76
0.82
0.81
0.80
0.49
2.11%
3.01%
—
0.53
Dividend per sh฿
0.53
0.55
0.57
0.59
0.60
0.59
0.66
0.77
0.83
0.80
0.40
5.90%
4.58%
—
15.34
Div yield (avg)%
27.22
28.98
30.22
28.68
28.71
27.93
25.67
27.63
25.01
23.16
21.72
25.67
27.78
33
12.69
Payout ratio%
25.28
24.47
25.71
27.81
27.03
28.57
28.86
26.65
24.94
25.63
18.60
26.65
26.18
21
0.349
Shares (diluted)B
0.561
0.592
0.592
0.699
0.718
0.805
0.893
1.024
1.049
1.242
0.339
11.58%
9.15%
89
25.61
Buyback yield%
14.07
13.81
10.87
13.26
12.73
10.61
11.42
13.08
11.37
11.46
2.75
11.42
12.10
82
1.045
D/E ratiox
0.293
0.276
0.262
0.229
0.245
0.222
0.207
0.225
0.202
0.192
1.586
0.207
0.227
47
189.1
Enterprise value฿M
354.5
381.7
411.0
421.9
464.7
432.1
405.7
440.4
412.1
411.0
584.6
(2.43%)
1.50%
24
69.74
LT debt฿M
141.2
133.8
139.0
151.6
142.5
121.7
132.7
135.9
117.0
111.1
310.7
(4.85%)
(1.97%)
53
Revenue
฿498.9M
1.47%
1.00×
Cost of revenue
฿328.3M
1.29%
0.98×
Operating expenses
฿128.2M
2.03%
1.06×
Goodwill & intangibles
19.57%
Spread over hurdle
17.48%