74.49
Revenue฿M
228.5
237.1
248.9
262.6
265.0
278.0
280.9
290.4
299.0
302.4
81.95
2.68%
2.96%
38
26.31
Revenue growth%
6.44
8.79
6.18
4.04
6.06
5.78
6.85
6.30
6.14
6.88
11.37
6.30
6.24
41
23.88
Gross margin%
8.00
8.61
9.20
10.78
10.63
12.30
13.53
12.87
15.34
13.04
14.33
13.04
11.54
29
5.11
Operating margin%
22.23
24.58
27.31
25.81
28.39
26.46
28.89
26.91
28.29
29.34
24.92
28.29
27.11
66
18.10
Net margin%
27.35
24.62
27.26
24.65
24.90
25.02
23.16
22.69
21.31
19.40
29.05
22.69
24.63
47
16.24
P/E ratio (avg)x
10.57
10.81
10.11
10.29
9.807
9.276
9.757
10.73
10.27
9.746
33.89
9.757
10.19
22
6.209
EV/EBITx
33.51
30.20
30.67
28.83
27.55
28.54
29.79
28.12
30.01
30.89
10.58
29.79
29.90
43
11.34
FCF yield (avg)%
9.80
12.16
10.42
11.59
10.96
10.82
10.23
11.61
9.52
11.32
29.64
10.82
10.89
49
19.35
FCF margin%
25.10
23.11
23.11
21.63
19.42
19.75
17.38
18.50
20.00
21.97
2.34
19.75
20.81
58
0.213
FCF / Net incomex
1.031
1.106
1.140
1.099
1.197
1.096
1.031
1.025
0.923
0.888
1.560
1.025
1.063
24
10.36
ROIC%
7.44
6.75
7.24
7.29
5.85
3.19
2.63
4.31
1.86
0.40
15.83
2.63
5.08
29
28.58
Return on equity%
6.95
4.07
4.70
4.81
7.69
7.45
5.45
5.81
7.50
5.83
18.32
5.83
5.82
53
23.85
Return on assets%
14.08
13.35
12.35
14.40
16.80
16.77
19.15
19.64
19.24
22.10
29.67
19.24
16.78
29
0.92
EPS฿
0.53
0.56
0.58
0.64
0.59
0.63
0.61
0.69
0.78
0.83
1.02
7.20%
4.59%
—
6.50
EPS growth%
16.42
17.11
15.91
16.37
17.65
16.27
13.61
11.25
13.73
12.66
17.11
13.61
16.09
70
0.18
Bookvalue per sh฿
1.02
1.18
1.20
1.38
1.27
1.33
1.50
1.69
1.94
2.02
0.60
9.68%
6.06%
—
0.24
FCF per share฿
0.24
0.23
0.20
0.19
0.18
0.18
0.18
0.16
0.17
0.18
0.71
(0.66%)
(3.52%)
—
0.17
Dividend per sh฿
1.28
1.49
1.55
1.59
1.80
1.96
2.05
2.23
2.34
2.56
0.62
7.37%
7.02%
—
10.78
Div yield (avg)%
23.88
25.46
26.54
24.19
27.16
28.69
26.06
23.30
23.36
21.53
5.30
23.36
24.82
76
13.04
Payout ratio%
20.93
19.32
17.86
20.12
21.97
21.51
20.45
17.60
18.36
17.41
19.57
18.36
19.72
51
274.3
Shares (diluted)M
263.2
263.3
238.0
221.5
233.2
232.4
250.6
233.2
214.0
196.9
266.2
(3.32%)
(2.77%)
79
28.64
Buyback yield%
33.31
33.28
32.72
30.98
31.54
33.97
36.69
39.38
39.70
41.39
21.90
39.38
33.64
88
1.399
D/E ratiox
0.251
0.256
0.286
0.292
0.311
0.316
0.339
0.326
0.381
0.451
1.005
0.339
0.314
78
254.9
Enterprise value฿M
109.9
125.2
122.2
135.5
126.8
115.1
125.9
120.2
136.6
153.3
281.8
3.87%
3.73%
94
196.5
LT debt฿M
227.5
204.9
187.3
178.5
187.8
179.8
165.0
166.6
168.9
163.3
42.28
(2.76%)
(2.72%)
33
Revenue
฿302.4M
2.96%
1.00×
Cost of revenue
฿211.7M
2.96%
1.00×
Operating expenses
฿60.59M
3.34%
1.04×
Goodwill & intangibles
17.51%
Spread over hurdle
20.41%