137.0
Revenue฿M
358.0
371.5
371.8
372.8
381.7
383.2
401.3
414.9
432.2
431.7
151.5
2.49%
2.20%
89
23.61
Revenue growth%
19.50
21.62
18.66
20.08
22.70
21.77
20.82
18.27
20.69
21.80
15.04
20.82
20.75
60
9.53
Gross margin%
6.24
6.29
6.37
3.81
4.02
2.74
3.91
2.90
4.60
6.72
16.23
3.91
4.31
64
9.72
Operating margin%
13.17
14.52
14.68
17.62
16.22
16.05
14.31
14.71
13.51
16.43
21.39
14.71
14.70
8
15.38
Net margin%
15.07
12.28
11.62
14.57
11.78
10.35
8.42
9.67
12.13
14.16
11.28
10.35
11.96
75
15.72
P/E ratio (avg)x
27.91
30.25
29.60
26.74
23.43
20.65
17.96
16.74
16.67
16.19
9.091
16.74
22.04
29
9.080
EV/EBITx
18.12
16.34
16.17
16.43
15.18
16.48
15.46
15.12
14.46
14.23
8.970
15.12
15.82
36
3.67
FCF yield (avg)%
21.73
23.60
24.20
21.73
24.55
26.22
29.00
29.40
31.64
32.37
4.36
29.40
25.38
79
8.42
FCF margin%
25.10
23.50
21.13
20.57
23.34
22.78
24.02
22.38
21.35
20.06
17.59
22.38
22.58
75
0.632
FCF / Net incomex
1.099
1.014
0.959
0.919
0.991
0.964
0.814
0.775
0.782
0.819
1.294
0.814
0.939
89
4.80
ROIC%
0.40
1.34
0.40
0.47
0.58
0.63
1.73
1.18
1.46
0.40
23.43
1.18
0.60
29
18.58
Return on equity%
16.52
17.25
18.51
18.84
19.72
17.86
15.95
18.32
20.54
22.64
7.52
18.32
18.42
82
25.68
Return on assets%
31.20
31.87
30.25
32.48
30.81
32.55
35.44
37.34
39.84
39.03
14.49
37.34
32.52
66
0.73
EPS฿
0.66
0.72
0.71
0.76
0.74
0.78
0.91
1.03
1.09
1.19
0.77
10.05%
7.24%
—
24.06
EPS growth%
26.68
28.81
26.04
27.45
26.25
25.58
27.35
26.39
28.31
27.80
15.01
27.35
27.01
93
0.72
Bookvalue per sh฿
0.67
0.73
0.81
0.75
0.81
0.78
0.91
0.94
1.04
1.15
0.16
7.08%
7.00%
—
0.15
FCF per share฿
0.36
0.39
0.42
0.40
0.39
0.42
0.37
0.38
0.38
0.39
0.21
0.22%
0.59%
—
0.63
Dividend per sh฿
0.19
0.20
0.22
0.25
0.27
0.27
0.25
0.26
0.26
0.28
0.52
0.68%
4.98%
—
8.18
Div yield (avg)%
15.64
13.97
11.85
9.34
12.09
11.82
14.37
15.76
13.20
14.10
5.76
14.10
13.59
44
5.65
Payout ratio%
25.18
22.24
24.27
25.61
25.48
25.15
26.83
29.80
31.59
30.10
18.44
29.80
25.55
26
0.362
Shares (diluted)B
0.609
0.636
0.655
0.641
0.619
0.660
0.757
0.853
0.989
1.131
0.364
12.81%
8.05%
47
9.87
Buyback yield%
8.04
7.64
6.02
3.11
1.87
0.40
1.76
1.87
2.10
2.69
15.60
1.87
2.39
44
1.095
D/E ratiox
0.458
0.483
0.460
0.441
0.459
0.466
0.452
0.470
0.511
0.604
1.719
0.470
0.463
18
0.100
Enterprise value฿B
0.827
0.940
0.933
1.071
1.262
1.340
1.413
1.574
1.773
1.959
0.442
9.19%
10.34%
51
455.7
LT debt฿M
32.73
31.14
34.61
37.65
42.70
48.14
49.21
46.91
47.07
45.50
447.5
1.28%
2.83%
50
Revenue
฿431.7M
2.20%
1.00×
Cost of revenue
฿256.1M
2.28%
1.01×
Operating expenses
฿74.60M
1.94%
0.97×
Goodwill & intangibles
14.16%
Spread over hurdle
(4.32%)