91.23
Revenue฿M
483.6
495.6
516.8
542.4
562.5
595.3
629.5
663.7
697.1
729.8
102.1
5.35%
4.37%
33
2.65
Revenue growth%
25.78
25.94
23.55
24.32
26.59
28.97
28.75
29.81
27.77
29.69
17.24
28.97
27.18
94
26.23
Gross margin%
31.82
34.79
33.35
31.48
34.03
35.15
37.22
38.60
40.92
40.80
28.24
38.60
34.97
48
13.28
Operating margin%
17.80
18.51
18.93
18.94
19.45
18.03
19.81
22.29
20.77
19.99
25.33
19.99
19.19
70
10.91
Net margin%
18.19
20.25
21.71
19.37
19.01
16.34
13.42
15.75
17.04
19.40
23.93
16.34
18.60
85
33.40
P/E ratio (avg)x
39.96
46.57
55.35
61.71
67.51
81.41
81.92
95.18
108.5
122.3
13.78
95.18
74.46
36
9.873
EV/EBITx
37.26
39.16
38.30
40.56
41.97
43.21
45.08
42.02
38.34
37.20
13.50
42.02
39.86
41
18.10
FCF yield (avg)%
4.30
6.32
4.96
4.98
5.57
6.18
9.17
7.55
9.63
10.17
12.19
9.17
6.25
39
6.58
FCF margin%
8.78
6.58
6.02
4.29
3.34
2.12
2.58
2.81
3.31
1.64
19.39
2.58
3.32
41
1.260
FCF / Net incomex
0.225
0.221
0.242
0.231
0.231
0.227
0.238
0.243
0.270
0.287
0.707
0.243
0.235
64
3.00
ROIC%
2.74
5.48
7.30
5.01
7.92
9.33
9.56
6.70
9.20
11.67
26.20
9.33
7.61
60
23.66
Return on equity%
22.48
20.87
21.59
20.86
22.63
23.74
22.68
20.23
21.93
21.22
7.29
21.93
21.76
32
17.27
Return on assets%
20.63
21.00
20.33
21.06
22.48
21.17
18.92
18.28
17.26
19.93
13.26
18.92
20.48
60
0.98
EPS฿
0.92
0.82
0.72
0.78
0.79
0.78
0.74
0.69
0.70
0.75
1.07
(1.06%)
(2.30%)
—
19.08
EPS growth%
24.35
22.17
20.27
21.89
19.93
20.38
20.67
20.67
17.88
17.73
22.84
20.38
20.52
89
0.53
Bookvalue per sh฿
0.55
0.56
0.65
0.75
0.74
0.87
0.87
0.92
1.03
1.18
0.66
9.74%
7.77%
—
0.72
FCF per share฿
0.26
0.26
0.29
0.32
0.32
0.35
0.36
0.37
0.34
0.37
0.24
2.70%
4.67%
—
0.62
Dividend per sh฿
0.65
0.60
0.55
0.59
0.57
0.53
0.48
0.46
0.48
0.44
0.21
(5.17%)
(4.84%)
—
20.54
Div yield (avg)%
11.84
11.59
11.86
13.66
13.62
16.06
14.89
14.55
13.71
11.37
4.19
14.55
13.64
28
10.84
Payout ratio%
9.09
11.57
8.64
10.63
9.87
11.43
10.62
13.17
11.99
9.67
13.46
11.43
10.62
13
488.4
Shares (diluted)M
388.6
360.4
393.9
399.6
402.7
346.9
299.9
299.5
326.8
306.9
484.4
(5.29%)
(1.62%)
34
25.73
Buyback yield%
27.32
29.40
29.08
30.78
30.28
29.97
27.93
29.93
32.07
33.29
6.45
29.97
29.95
59
0.222
D/E ratiox
0.288
0.269
0.266
0.268
0.258
0.256
0.238
0.244
0.252
0.271
1.672
0.252
0.262
64
305.7
Enterprise value฿M
505.9
481.7
465.3
447.6
404.8
379.8
399.9
363.5
378.9
358.9
363.3
(2.38%)
(3.70%)
65
594.7
LT debt฿M
314.0
326.5
362.3
424.7
399.9
418.0
468.5
497.0
504.2
491.9
493.4
4.23%
4.63%
32
Revenue
฿729.8M
4.37%
1.00×
Cost of revenue
฿510.9M
4.37%
1.00×
Operating expenses
฿107.4M
4.57%
1.02×
Property and equipment
14.74%
Spread over hurdle
(0.78%)