212.3
Revenue฿M
299.3
316.8
346.0
373.4
400.6
436.1
470.7
503.2
538.7
574.8
228.0
7.49%
7.68%
93
19.15
Revenue growth%
25.43
23.84
23.75
23.61
24.21
22.95
24.11
22.73
22.75
21.03
13.02
22.75
23.68
75
20.00
Gross margin%
4.72
2.95
3.24
2.82
4.11
5.94
3.67
2.89
5.11
2.96
26.07
3.67
3.45
12
21.60
Operating margin%
21.23
18.81
15.96
14.77
13.61
13.54
13.11
14.72
14.33
12.79
10.27
13.54
14.53
29
15.34
Net margin%
26.37
24.17
22.06
23.94
24.42
26.17
27.69
25.72
24.64
23.99
28.79
25.72
24.53
29
16.07
P/E ratio (avg)x
29.23
29.48
34.24
40.24
41.15
41.73
50.13
58.58
65.79
74.22
29.84
58.58
41.44
87
15.22
EV/EBITx
26.77
29.24
33.18
30.13
28.73
30.31
29.64
33.16
37.21
39.47
27.65
33.16
30.22
86
24.59
FCF yield (avg)%
6.54
7.87
6.87
5.35
4.51
2.82
3.20
1.69
3.24
1.91
23.69
2.82
3.88
10
7.99
FCF margin%
11.07
12.17
14.41
15.27
14.25
13.96
14.36
15.11
13.55
11.07
20.41
13.96
14.10
24
0.518
FCF / Net incomex
0.755
0.703
0.754
0.842
0.764
0.698
0.749
0.752
0.729
0.830
0.216
0.749
0.753
29
22.76
ROIC%
30.24
27.66
30.45
27.54
29.19
30.85
27.90
25.28
25.19
24.95
6.37
25.28
27.78
42
4.34
Return on equity%
11.66
8.76
11.43
11.45
12.32
9.78
11.47
13.75
15.68
13.13
13.30
13.13
11.57
42
21.51
Return on assets%
13.82
11.60
10.92
8.29
6.73
8.92
7.72
6.21
7.50
5.32
23.17
7.50
8.01
76
0.16
EPS฿
0.47
0.55
0.59
0.67
0.80
0.80
0.94
1.10
1.30
1.56
0.18
14.31%
13.64%
—
16.38
EPS growth%
9.34
9.65
6.78
8.83
6.86
4.36
1.73
2.78
4.61
7.19
29.32
4.36
6.82
48
0.24
Bookvalue per sh฿
0.21
0.20
0.18
0.18
0.16
0.16
0.14
0.12
0.12
0.11
0.19
(6.92%)
(7.32%)
—
0.08
FCF per share฿
0.57
0.60
0.67
0.76
0.77
0.93
0.99
1.15
1.33
1.57
0.14
15.23%
12.53%
—
0.11
Dividend per sh฿
0.19
0.21
0.21
0.22
0.24
0.24
0.23
0.22
0.24
0.25
0.26
0.69%
2.94%
—
5.93
Div yield (avg)%
10.07
8.52
10.69
11.08
8.73
5.78
3.03
1.17
2.39
2.22
7.29
2.39
7.15
46
14.63
Payout ratio%
19.54
17.75
20.13
20.41
20.87
18.53
19.04
22.04
21.49
20.96
12.88
20.96
20.27
11
0.908
Shares (diluted)B
1.070
1.073
0.991
1.096
1.087
1.003
0.978
1.037
0.960
0.896
0.900
(3.79%)
(1.52%)
55
6.86
Buyback yield%
5.11
4.65
3.51
4.54
6.93
5.65
4.55
6.15
5.57
8.30
7.31
5.65
5.34
93
0.349
D/E ratiox
0.510
0.544
0.538
0.629
0.667
0.710
0.814
0.926
1.027
1.152
1.588
0.926
0.689
33
153.2
Enterprise value฿M
33.98
28.94
29.37
29.38
30.04
29.79
29.46
30.52
28.86
27.50
257.8
(1.76%)
(3.45%)
20
324.4
LT debt฿M
465.2
509.2
455.9
470.9
497.0
495.0
455.3
473.9
496.7
560.0
310.9
2.42%
3.03%
68
Revenue
฿574.8M
7.68%
1.00×
Cost of revenue
฿373.4M
7.66%
1.00×
Operating expenses
฿120.0M
7.48%
0.98×
Property and equipment
15.77%
Spread over hurdle
(0.94%)