51.42
Revenue฿M
46.27
48.14
50.99
52.75
54.87
57.41
60.41
63.05
67.28
72.17
52.91
5.63%
5.07%
13
27.55
Revenue growth%
13.42
13.51
12.36
12.71
10.46
9.77
12.15
14.69
14.21
14.66
16.38
14.21
13.07
47
7.33
Gross margin%
3.74
1.36
0.44
2.58
1.29
0.40
0.40
3.12
4.93
7.24
8.59
3.12
1.97
6
3.37
Operating margin%
10.70
11.16
8.41
9.52
12.31
10.48
11.05
8.98
6.69
6.58
14.93
8.98
10.00
88
16.96
Net margin%
26.06
23.99
23.73
25.41
27.28
24.45
27.26
26.74
25.01
25.45
24.30
25.45
25.43
27
18.32
P/E ratio (avg)x
16.49
17.07
19.29
18.53
20.24
23.31
25.66
26.64
28.80
30.67
34.55
26.64
21.77
93
31.26
EV/EBITx
43.00
44.99
50.62
54.87
60.39
66.67
69.94
70.20
71.18
73.13
10.17
70.20
63.53
23
17.69
FCF yield (avg)%
24.08
23.55
21.27
23.63
22.98
23.79
24.30
26.23
28.25
30.79
7.47
26.23
23.94
46
19.80
FCF margin%
9.92
9.20
10.18
8.69
9.40
12.08
15.04
16.82
16.53
13.87
24.46
15.04
11.13
66
0.876
FCF / Net incomex
1.296
1.425
1.486
1.395
1.536
1.590
1.706
1.501
1.601
1.616
0.201
1.601
1.519
89
13.50
ROIC%
29.56
30.70
31.53
30.77
32.40
31.93
33.69
32.54
32.52
33.65
12.83
32.54
32.17
57
24.64
Return on equity%
13.70
14.68
14.67
15.41
14.99
15.37
13.13
13.63
10.83
11.23
13.40
13.13
14.19
8
6.93
Return on assets%
9.31
7.97
10.31
9.55
7.56
9.85
7.79
5.02
3.12
5.30
27.08
5.30
7.88
77
0.92
EPS฿
2.17
2.60
2.99
3.20
3.37
3.31
3.94
4.67
4.74
5.02
1.00
8.30%
9.27%
—
25.29
EPS growth%
29.20
28.99
26.30
27.27
28.49
27.50
24.57
21.75
20.40
23.07
23.71
23.07
26.79
65
0.34
Bookvalue per sh฿
0.85
0.79
0.73
0.67
0.66
0.66
0.68
0.67
0.65
0.73
0.40
2.11%
(1.88%)
—
1.68
FCF per share฿
0.68
0.63
0.60
0.65
0.70
0.64
0.56
0.57
0.59
0.65
1.33
(1.39%)
(0.36%)
—
1.18
Dividend per sh฿
0.29
0.25
0.22
0.21
0.21
0.21
0.21
0.18
0.18
0.17
0.64
(4.18%)
(4.64%)
—
24.81
Div yield (avg)%
27.14
27.87
29.00
26.96
26.49
26.40
25.23
25.14
23.79
26.31
28.52
25.23
26.44
49
4.16
Payout ratio%
2.40
3.73
2.90
2.52
0.40
1.73
0.40
0.40
0.40
0.40
13.63
0.40
1.06
24
20.08
Shares (diluted)M
27.35
29.91
34.96
34.77
32.68
31.82
36.60
35.53
35.66
38.50
19.93
3.33%
3.86%
31
7.35
Buyback yield%
11.97
12.05
14.56
15.41
18.20
15.89
15.70
16.19
16.25
18.27
6.05
16.19
15.79
52
1.252
D/E ratiox
0.406
0.391
0.429
0.402
0.446
0.492
0.549
0.585
0.551
0.595
1.057
0.551
0.469
77
48.63
Enterprise value฿M
19.40
19.78
19.46
20.28
20.78
22.48
20.70
20.24
20.24
21.68
53.25
0.86%
1.47%
77
39.12
LT debt฿M
84.85
89.93
92.82
109.3
109.2
112.1
127.0
149.8
163.5
176.2
30.35
10.05%
7.24%
7
Revenue
฿72.17M
5.07%
1.00×
Cost of revenue
฿35.03M
4.64%
0.96×
Operating expenses
฿17.90M
5.39%
1.03×
Property and equipment
15.27%
Spread over hurdle
12.59%