27.99
Revenue฿M
37.33
40.37
42.84
45.17
48.08
51.85
56.22
59.99
62.72
65.60
29.34
6.41%
6.18%
67
22.45
Revenue growth%
7.87
6.94
8.84
8.62
5.89
5.53
4.30
5.92
6.61
8.64
7.09
5.92
6.77
87
29.53
Gross margin%
28.36
29.77
27.36
24.71
23.23
21.39
22.34
23.47
21.10
21.95
20.44
21.95
23.35
54
20.50
Operating margin%
13.60
14.10
15.55
14.41
12.91
12.69
9.71
9.64
9.43
12.19
7.77
9.71
12.80
84
9.88
Net margin%
31.37
30.94
28.89
31.64
29.89
30.24
32.03
29.15
31.76
33.05
26.65
31.76
31.15
64
34.57
P/E ratio (avg)x
22.89
22.79
21.85
25.15
27.55
32.44
34.25
35.34
35.72
37.12
31.62
35.34
30.00
85
35.10
EV/EBITx
20.81
21.80
23.09
25.27
29.78
29.28
34.55
34.02
38.52
41.53
26.03
34.55
29.53
20
18.19
FCF yield (avg)%
25.36
24.18
22.62
24.58
23.60
21.94
21.70
19.92
18.37
18.79
22.85
19.92
22.28
81
24.26
FCF margin%
24.15
22.25
23.46
21.92
21.83
21.13
19.51
22.48
22.92
24.30
3.76
22.48
22.36
15
0.565
FCF / Net incomex
1.739
1.805
1.989
1.972
1.937
2.298
2.702
3.153
3.082
3.709
1.374
3.082
2.144
48
20.86
ROIC%
10.23
9.45
12.29
9.41
8.76
10.37
9.81
7.71
7.77
4.77
6.37
7.77
9.43
44
3.42
Return on equity%
16.00
15.38
13.75
13.17
13.74
16.30
16.85
14.41
14.47
14.55
4.79
14.55
14.51
39
18.50
Return on assets%
26.33
28.75
31.58
29.18
27.36
29.56
27.51
27.54
27.09
26.81
11.73
27.51
27.53
56
0.56
EPS฿
0.63
0.69
0.72
0.83
0.80
0.93
0.95
0.92
0.99
0.95
0.60
3.43%
4.12%
—
27.87
EPS growth%
0.59
3.09
3.27
3.88
5.70
4.48
3.32
2.29
5.13
3.60
21.57
3.60
3.46
72
0.52
Bookvalue per sh฿
0.43
0.47
0.46
0.41
0.42
0.44
0.45
0.46
0.45
0.42
0.59
0.15%
(1.14%)
—
0.27
FCF per share฿
0.56
0.55
0.58
0.66
0.78
0.80
0.94
1.05
1.05
1.12
0.08
7.49%
7.46%
—
0.34
Dividend per sh฿
0.30
0.32
0.33
0.32
0.34
0.38
0.37
0.36
0.32
0.36
0.52
1.40%
3.25%
—
7.43
Div yield (avg)%
29.55
32.46
31.78
33.25
35.96
36.31
34.68
34.90
34.62
34.19
26.21
34.68
34.40
81
2.26
Payout ratio%
8.45
10.28
7.67
10.48
9.24
10.99
8.38
8.61
9.92
12.23
15.56
9.92
9.58
59
98.91
Shares (diluted)M
163.7
170.9
172.1
180.5
180.1
177.0
191.0
198.0
236.3
273.1
102.6
8.68%
6.68%
12
20.87
Buyback yield%
4.08
2.19
2.13
0.40
0.40
1.96
1.22
0.40
0.40
1.78
27.36
1.22
1.50
34
0.482
D/E ratiox
1.320
1.437
1.594
1.631
1.689
1.639
1.893
1.993
2.082
1.965
0.121
1.965
1.664
43
29.67
Enterprise value฿M
15.69
15.09
16.77
18.46
17.41
17.96
19.40
18.74
19.56
21.20
32.47
4.02%
3.81%
48
57.18
LT debt฿M
50.99
57.05
65.11
72.09
79.56
83.14
81.20
86.21
79.78
82.14
16.93
0.64%
5.94%
49
Revenue
฿65.60M
6.18%
1.00×
Cost of revenue
฿41.40M
6.29%
1.01×
Operating expenses
฿11.08M
6.46%
1.03×
Property and equipment
21.25%
Spread over hurdle
(4.85%)