127.4
Revenue฿M
171.8
173.1
174.2
171.1
174.9
177.3
180.2
177.6
178.2
176.3
141.2
0.16%
0.22%
92
22.37
Revenue growth%
6.07
3.39
6.02
5.80
6.78
4.88
5.29
7.21
5.63
4.95
24.22
5.29
5.72
40
8.71
Gross margin%
1.14
2.09
3.69
1.24
1.84
3.54
5.62
7.50
6.34
8.99
6.75
6.34
3.61
74
12.91
Operating margin%
18.54
20.50
20.81
20.51
18.80
20.90
20.82
21.83
19.23
19.87
5.08
20.82
20.50
31
19.93
Net margin%
12.71
10.17
10.57
10.39
8.06
5.32
4.33
1.69
4.07
2.48
27.10
4.07
6.69
75
6.569
P/E ratio (avg)x
11.81
10.42
9.119
9.636
8.402
8.954
8.083
8.509
8.504
8.991
26.26
8.509
8.972
69
26.12
EV/EBITx
11.61
12.01
13.91
15.10
16.00
18.04
20.72
24.74
28.16
29.49
11.94
24.74
17.02
53
18.21
FCF yield (avg)%
10.47
12.52
12.22
10.97
10.90
9.52
6.77
7.34
8.70
10.16
9.26
8.70
10.32
14
7.63
FCF margin%
14.62
15.52
14.18
15.79
14.31
15.42
18.21
18.81
20.21
17.81
9.78
18.21
15.65
34
1.349
FCF / Net incomex
2.926
3.295
3.856
4.218
5.052
5.054
5.572
5.694
5.911
6.690
1.004
5.694
5.053
89
14.86
ROIC%
7.95
5.90
3.76
2.50
3.21
1.98
2.63
4.17
5.60
6.80
17.09
4.17
3.96
87
18.32
Return on equity%
19.24
20.70
21.39
23.43
26.26
28.95
28.82
31.57
32.33
29.88
26.59
29.88
27.54
22
24.34
Return on assets%
1.36
0.54
0.40
0.68
1.56
0.40
1.81
0.40
0.40
0.40
22.70
0.40
0.47
42
0.34
EPS฿
0.17
0.15
0.14
0.14
0.14
0.13
0.11
0.11
0.10
0.10
0.35
(7.19%)
(4.95%)
—
15.52
EPS growth%
17.60
14.69
14.51
15.03
15.58
15.30
14.43
17.18
19.97
18.97
15.67
17.18
15.44
59
0.23
Bookvalue per sh฿
0.17
0.19
0.21
0.20
0.19
0.20
0.20
0.22
0.21
0.22
0.16
3.55%
2.54%
—
0.07
FCF per share฿
0.39
0.39
0.39
0.40
0.43
0.45
0.41
0.44
0.43
0.41
0.14
(0.76%)
0.41%
—
0.15
Dividend per sh฿
0.32
0.31
0.32
0.29
0.30
0.29
0.27
0.25
0.27
0.26
0.13
(3.30%)
(2.77%)
—
20.28
Div yield (avg)%
13.49
15.99
18.18
16.63
18.60
18.27
18.76
18.97
20.05
21.76
3.35
18.97
18.44
90
28.08
Payout ratio%
31.02
31.84
31.54
30.31
28.79
29.24
30.28
29.03
26.14
23.91
25.61
29.03
29.76
71
321.9
Shares (diluted)M
261.0
265.8
241.9
227.7
236.5
253.5
272.4
272.9
265.5
263.7
309.9
2.20%
0.08%
56
24.00
Buyback yield%
18.01
16.80
17.15
14.95
14.87
12.86
12.33
12.36
13.83
11.96
29.23
12.36
14.35
92
0.993
D/E ratiox
0.174
0.186
0.184
0.192
0.183
0.163
0.164
0.156
0.154
0.134
0.891
0.156
0.169
57
110.5
Enterprise value฿M
7.254
7.012
7.250
7.493
6.721
6.551
6.466
6.107
6.372
6.551
109.0
(0.51%)
(1.85%)
78
123.3
LT debt฿M
81.33
81.82
87.31
90.49
81.92
81.29
87.07
81.75
76.97
66.27
150.0
(4.15%)
(2.58%)
6
Revenue
฿176.3M
0.22%
1.00×
Cost of revenue
฿123.4M
0.22%
1.00×
Operating expenses
฿20.04M
0.34%
1.01×
Property and equipment
16.74%
Spread over hurdle
(1.08%)