51.12
Revenue฿M
81.22
82.70
83.63
84.10
87.48
87.95
88.50
92.22
95.27
97.61
55.94
2.22%
2.09%
74
18.92
Revenue growth%
22.98
22.27
22.18
20.85
20.66
23.52
25.87
24.44
22.78
21.36
14.97
23.52
22.53
59
14.20
Gross margin%
23.27
24.29
21.30
21.92
21.12
19.31
18.77
21.48
18.88
20.97
27.75
19.31
21.21
90
4.28
Operating margin%
13.20
15.99
16.72
14.92
13.20
15.95
14.87
15.98
18.63
20.68
10.62
15.98
15.96
61
4.00
Net margin%
34.71
32.56
34.68
36.99
38.81
37.33
39.33
42.18
39.25
39.87
9.63
39.33
38.07
90
30.66
P/E ratio (avg)x
4.914
4.697
4.501
4.852
5.004
5.439
4.994
4.840
4.486
4.015
35.98
4.840
4.846
13
19.52
EV/EBITx
40.09
43.83
44.19
47.76
54.34
54.10
57.04
60.80
61.26
66.23
14.35
60.80
54.22
40
23.46
FCF yield (avg)%
25.65
25.47
23.17
22.47
23.23
24.45
21.48
18.96
21.12
19.28
23.81
21.12
22.82
74
22.25
FCF margin%
8.76
11.10
11.63
14.06
16.46
18.56
17.68
20.12
22.88
20.20
26.33
20.12
17.07
79
0.474
FCF / Net incomex
2.065
2.149
2.179
2.167
2.269
2.424
2.457
2.741
3.003
2.956
0.192
2.741
2.346
12
18.15
ROIC%
20.05
22.01
20.07
18.91
17.60
15.47
14.07
11.08
12.25
13.23
20.22
13.23
16.53
66
2.55
Return on equity%
14.26
11.57
8.74
9.51
10.04
8.57
9.89
10.12
9.45
11.53
19.20
9.89
9.96
93
4.59
Return on assets%
11.91
11.68
14.15
14.17
15.64
14.03
13.55
11.45
13.16
14.38
26.29
13.55
13.79
75
1.99
EPS฿
0.64
0.56
0.52
0.50
0.50
0.49
0.51
0.48
0.44
0.43
2.16
(2.85%)
(2.85%)
—
25.04
EPS growth%
17.47
16.36
14.21
16.33
13.97
15.48
12.78
11.90
12.42
12.35
10.34
12.42
14.09
28
0.54
Bookvalue per sh฿
2.77
3.17
3.53
3.86
4.48
4.86
5.15
5.66
6.42
6.26
2.20
6.92%
8.55%
—
0.97
FCF per share฿
1.69
1.68
1.91
2.09
2.15
2.28
2.23
2.48
2.57
2.73
2.83
4.95%
4.45%
—
1.93
Dividend per sh฿
2.21
2.20
2.16
2.12
1.91
1.90
1.93
1.82
1.81
1.97
2.10
0.61%
(0.54%)
—
10.09
Div yield (avg)%
5.75
7.75
7.27
9.93
11.02
13.94
15.02
12.59
12.36
12.96
8.36
12.96
11.69
86
19.56
Payout ratio%
8.05
7.85
4.92
7.68
5.50
4.54
4.32
2.97
4.43
2.30
5.25
4.32
4.73
22
10.76
Shares (diluted)M
9.784
8.531
8.510
8.903
7.814
8.195
7.647
7.814
7.324
7.171
10.78
(1.70%)
(2.79%)
92
24.86
Buyback yield%
2.54
2.10
0.40
0.40
0.40
0.40
2.80
0.67
0.40
0.40
27.65
0.40
0.40
77
0.860
D/E ratiox
1.072
0.924
0.809
0.849
0.923
1.012
1.019
0.908
0.816
0.759
0.617
0.908
0.916
55
38.47
Enterprise value฿M
52.75
47.07
50.76
52.87
47.75
52.19
50.42
53.47
52.94
49.92
104.0
0.90%
0.16%
59
98.62
LT debt฿M
94.52
97.03
95.12
90.37
102.4
109.0
117.7
114.2
110.6
110.1
94.35
1.46%
2.99%
28
Revenue
฿97.61M
2.09%
1.00×
Cost of revenue
฿64.04M
1.98%
0.99×
Operating expenses
฿14.65M
3.07%
1.10×
Cash and investments
15.79%
Spread over hurdle
(2.28%)