105.9
Revenue฿M
195.9
207.9
220.1
233.4
250.5
264.8
283.3
304.3
323.3
338.2
109.2
6.19%
6.03%
14
18.25
Revenue growth%
6.32
3.73
1.19
1.36
3.47
2.07
1.22
2.67
5.40
3.13
5.39
2.67
2.90
23
27.80
Gross margin%
15.05
13.47
16.26
14.19
12.88
13.52
16.12
16.67
14.78
17.63
15.17
16.12
14.91
8
26.37
Operating margin%
16.51
14.42
16.06
13.26
11.45
11.95
12.44
10.91
8.98
11.86
5.14
11.86
12.19
43
27.76
Net margin%
9.64
11.87
12.89
10.03
11.96
12.79
12.47
15.40
15.24
17.41
23.29
15.24
12.63
25
8.019
P/E ratio (avg)x
53.44
57.31
66.11
63.94
72.96
77.83
83.92
92.85
103.2
117.8
12.93
92.85
75.39
78
19.18
EV/EBITx
28.14
29.86
27.95
25.86
26.56
27.90
25.49
26.49
27.04
28.27
11.65
27.04
27.47
24
28.86
FCF yield (avg)%
16.31
17.27
17.56
15.99
14.62
16.95
17.74
15.04
12.47
14.87
23.58
15.04
16.15
79
14.37
FCF margin%
21.80
23.60
24.11
25.29
22.47
22.30
19.62
17.11
18.78
19.23
3.16
19.23
22.05
24
0.353
FCF / Net incomex
1.844
1.715
1.658
1.571
1.548
1.668
1.642
1.429
1.431
1.248
0.798
1.431
1.607
70
19.32
ROIC%
6.85
5.42
5.40
3.29
3.68
3.79
2.27
0.40
0.40
1.84
28.15
1.84
3.48
82
23.30
Return on equity%
9.26
8.52
6.82
9.18
9.12
6.79
9.20
11.10
9.97
11.39
5.41
9.97
9.19
62
21.53
Return on assets%
24.42
27.26
24.26
25.02
23.52
20.82
20.03
17.08
14.30
11.76
5.32
17.08
22.17
89
0.99
EPS฿
1.13
1.19
1.16
1.10
1.07
1.01
1.07
1.19
1.29
1.45
1.09
6.21%
3.16%
—
18.24
EPS growth%
16.04
15.73
16.51
16.79
18.95
21.86
22.23
23.55
23.63
23.40
23.68
23.40
20.41
30
0.28
Bookvalue per sh฿
0.94
0.95
0.91
1.05
1.04
1.13
1.21
1.27
1.34
1.37
1.04
5.67%
4.02%
—
0.89
FCF per share฿
0.22
0.20
0.19
0.20
0.20
0.20
0.18
0.16
0.17
0.17
0.97
(3.47%)
(3.13%)
—
0.67
Dividend per sh฿
1.45
1.59
1.79
1.79
2.06
2.29
2.58
3.07
3.25
3.20
0.94
9.17%
10.29%
—
6.96
Div yield (avg)%
5.35
7.26
5.87
4.21
3.59
6.01
3.65
1.93
0.40
2.82
12.46
2.82
3.93
40
15.26
Payout ratio%
15.83
18.52
20.36
22.50
25.16
23.83
24.93
27.05
25.35
26.75
4.21
25.35
24.38
50
99.96
Shares (diluted)M
99.10
95.18
105.1
108.8
109.9
101.5
94.13
104.6
97.00
96.41
102.2
(2.58%)
(1.48%)
20
7.30
Buyback yield%
20.72
22.26
23.72
23.32
22.51
25.17
23.56
22.75
20.64
22.58
21.56
22.75
22.67
10
0.796
D/E ratiox
0.601
0.529
0.501
0.446
0.409
0.348
0.341
0.301
0.289
0.251
0.398
0.301
0.378
82
177.7
Enterprise value฿M
140.4
144.2
134.1
138.8
143.6
126.8
132.7
131.7
124.8
137.6
46.95
(0.84%)
0.35%
42
173.1
LT debt฿M
329.9
355.2
413.5
414.2
439.2
452.9
530.3
590.4
604.0
640.9
142.9
7.85%
6.66%
31
Revenue
฿338.2M
6.03%
1.00×
Cost of revenue
฿186.7M
6.60%
1.06×
Operating expenses
฿71.23M
5.36%
0.94×
Property and equipment
15.89%
Goodwill & intangibles
15.56%
Spread over hurdle
11.75%