58.26
Revenue฿M
346.2
353.1
357.2
359.0
358.3
357.3
358.8
357.7
370.1
383.6
61.87
1.37%
1.38%
71
2.19
Revenue growth%
30.96
30.04
27.89
26.99
25.51
24.25
23.83
23.32
22.94
21.25
16.03
23.32
24.88
31
25.02
Gross margin%
12.69
13.42
14.74
12.95
12.85
11.61
12.18
10.34
12.74
10.72
15.92
11.61
12.71
13
7.18
Operating margin%
8.42
7.64
8.01
11.01
13.90
11.58
12.65
15.34
17.40
17.34
21.25
15.34
12.12
68
16.22
Net margin%
25.74
25.66
28.60
29.44
31.76
30.65
32.79
34.87
36.25
37.32
3.76
34.87
31.20
27
25.76
P/E ratio (avg)x
13.35
14.17
12.47
11.71
10.88
10.91
9.739
9.410
9.635
10.26
31.68
9.739
10.89
29
10.37
EV/EBITx
15.78
15.00
13.04
11.32
10.69
9.400
9.872
9.149
9.934
8.825
23.70
9.400
10.31
85
4.63
FCF yield (avg)%
22.09
24.90
25.94
24.90
26.81
28.07
25.50
25.23
24.46
23.63
15.55
25.23
25.07
65
16.00
FCF margin%
27.24
27.87
26.97
27.36
26.04
27.01
29.13
28.40
26.23
28.58
22.82
28.40
27.30
95
0.612
FCF / Net incomex
0.129
0.118
0.106
0.118
0.125
0.127
0.137
0.131
0.127
0.114
1.551
0.127
0.126
47
18.34
ROIC%
9.45
11.86
12.84
15.51
13.84
16.49
15.43
15.22
17.54
15.47
3.28
15.47
15.32
55
15.25
Return on equity%
25.49
23.47
25.64
23.21
25.16
24.79
25.52
26.65
29.29
26.39
2.96
26.39
25.51
67
23.78
Return on assets%
0.40
0.40
2.70
3.53
6.02
8.61
8.40
8.90
9.57
11.14
16.72
8.90
7.21
34
0.12
EPS฿
0.19
0.21
0.23
0.24
0.28
0.28
0.27
0.28
0.32
0.35
0.13
4.46%
7.49%
—
11.57
EPS growth%
15.06
13.99
14.68
15.46
12.73
14.23
14.99
15.60
13.96
12.11
24.58
14.23
14.45
74
0.05
Bookvalue per sh฿
0.23
0.24
0.24
0.25
0.23
0.21
0.23
0.22
0.20
0.17
0.23
(5.20%)
(3.49%)
—
0.16
FCF per share฿
0.26
0.28
0.26
0.26
0.24
0.28
0.30
0.32
0.32
0.31
0.20
5.26%
2.06%
—
0.07
Dividend per sh฿
0.30
0.33
0.32
0.35
0.34
0.36
0.37
0.40
0.41
0.46
0.25
5.92%
5.36%
—
14.37
Div yield (avg)%
9.68
7.53
6.42
7.36
5.60
5.06
5.75
5.75
7.91
6.90
14.49
5.75
6.66
28
2.39
Payout ratio%
21.22
19.79
22.04
21.43
23.73
23.50
24.34
21.43
18.98
18.55
10.63
21.43
21.43
79
0.658
Shares (diluted)B
0.670
0.763
0.875
0.988
1.105
1.242
1.297
1.378
1.303
1.209
0.636
1.82%
5.36%
30
6.34
Buyback yield%
25.28
25.34
25.87
26.73
25.77
24.15
22.27
20.96
21.75
24.46
26.02
22.27
24.87
86
1.591
D/E ratiox
0.828
0.944
1.091
1.185
1.298
1.414
1.513
1.762
1.792
1.936
1.531
1.762
1.356
51
101.3
Enterprise value฿M
200.2
188.8
205.0
232.7
252.0
247.9
256.7
259.8
246.9
246.8
259.6
(0.42%)
2.05%
59
133.1
LT debt฿M
118.7
120.7
115.8
101.8
104.7
105.9
107.2
96.41
94.94
90.38
109.0
(2.91%)
(4.11%)
12
Revenue
฿383.6M
1.38%
1.00×
Cost of revenue
฿210.8M
1.38%
1.00×
Operating expenses
฿41.20M
1.61%
1.02×
Goodwill & intangibles
20.19%
Property and equipment
17.50%
Spread over hurdle
57.29%