272.2
Revenue฿M
446.4
450.9
459.6
468.6
481.2
480.0
476.8
490.6
488.3
499.9
278.1
0.76%
1.31%
17
18.08
Revenue growth%
3.07
3.67
6.27
9.22
8.80
6.93
9.28
7.28
6.28
4.74
4.62
6.93
6.60
49
29.37
Gross margin%
10.06
9.11
9.27
10.88
9.33
7.86
5.96
7.78
5.88
7.17
28.76
7.17
8.48
8
7.90
Operating margin%
24.35
23.29
20.76
21.79
20.18
22.33
24.13
22.27
23.44
22.61
29.94
22.61
22.47
6
13.84
Net margin%
14.16
14.29
14.90
16.01
15.50
17.25
17.67
18.80
17.04
19.38
9.46
17.67
16.52
40
37.55
P/E ratio (avg)x
58.47
60.39
67.55
74.29
83.32
90.14
91.51
107.0
112.6
113.9
34.37
107.0
86.73
11
31.51
EV/EBITx
15.32
16.10
14.11
12.15
12.63
13.55
12.86
12.66
11.73
12.58
31.75
12.66
12.76
95
17.10
FCF yield (avg)%
22.71
19.87
21.80
18.87
16.03
17.59
19.54
18.53
20.23
18.94
14.72
18.94
19.24
44
12.10
FCF margin%
21.21
24.18
23.72
24.59
24.51
23.04
20.72
18.25
20.48
20.82
10.11
20.72
22.12
87
1.758
FCF / Net incomex
0.931
0.996
0.930
1.014
1.037
1.180
1.228
1.315
1.334
1.459
0.467
1.315
1.108
37
18.22
ROIC%
10.71
10.03
10.10
13.07
15.32
14.73
17.10
14.71
13.85
16.12
25.61
14.73
14.28
12
23.23
Return on equity%
20.03
18.33
19.86
18.53
15.83
14.54
16.45
15.13
14.61
16.36
6.77
15.13
16.40
85
13.95
Return on assets%
20.90
19.35
20.71
21.07
18.74
19.65
21.90
23.29
23.54
26.29
28.98
23.29
20.99
48
1.46
EPS฿
2.51
2.47
2.74
2.88
3.19
3.20
3.33
3.72
3.88
4.03
1.50
4.82%
5.41%
—
23.86
EPS growth%
0.40
0.40
0.40
0.40
0.40
1.40
3.60
5.87
3.41
5.40
13.92
3.60
0.90
7
0.56
Bookvalue per sh฿
0.84
0.84
0.78
0.73
0.81
0.90
0.96
0.89
0.88
0.87
1.58
1.57%
(0.71%)
—
0.95
FCF per share฿
1.66
1.85
2.20
2.45
2.72
3.02
3.17
3.28
3.44
3.44
0.60
4.79%
8.55%
—
0.57
Dividend per sh฿
1.16
1.08
1.04
0.91
0.90
0.91
0.88
0.86
0.92
0.89
0.75
(0.34%)
(3.33%)
—
16.99
Div yield (avg)%
7.76
9.48
10.09
11.36
11.84
10.82
9.25
9.79
11.92
11.04
5.01
10.82
10.46
30
27.38
Payout ratio%
19.39
19.47
18.16
20.23
21.95
19.12
19.88
19.21
19.67
19.52
22.47
19.52
19.49
48
105.8
Shares (diluted)M
133.2
125.8
140.8
157.3
167.4
170.2
189.9
179.8
204.5
214.5
105.0
5.08%
5.87%
85
22.53
Buyback yield%
7.67
4.68
2.68
0.94
1.24
2.57
0.40
0.40
2.55
0.40
13.51
0.40
1.89
72
0.942
D/E ratiox
1.175
1.286
1.312
1.312
1.413
1.570
1.701
1.925
2.084
2.086
0.633
1.925
1.491
86
252.5
Enterprise value฿M
54.43
59.35
62.44
57.92
53.44
58.41
64.37
67.70
72.42
77.75
158.4
7.79%
2.60%
52
198.8
LT debt฿M
363.0
373.5
368.0
363.0
311.6
268.1
263.9
253.9
244.6
252.1
169.5
(4.15%)
(4.76%)
57
Revenue
฿499.9M
1.31%
1.00×
Cost of revenue
฿349.9M
1.31%
1.00×
Operating expenses
฿90.23M
1.18%
0.99×
Property and equipment
15.74%
Spread over hurdle
(8.31%)