404.3
Revenue฿M
313.1
318.0
327.3
341.6
357.4
377.1
394.4
414.4
438.8
452.1
447.5
4.81%
4.23%
84
22.04
Revenue growth%
19.78
18.21
16.25
18.37
17.23
18.38
19.68
19.65
22.22
22.48
10.87
19.68
19.02
82
28.22
Gross margin%
23.90
23.48
20.67
20.12
17.16
18.87
17.03
19.62
18.89
20.89
7.26
18.89
19.87
89
28.59
Operating margin%
10.14
11.09
12.08
12.83
14.39
17.33
15.04
15.13
14.49
15.04
20.78
15.04
14.44
16
3.77
Net margin%
17.32
19.58
21.83
23.22
24.14
22.90
20.69
21.39
21.52
19.48
26.25
21.39
21.45
30
33.52
P/E ratio (avg)x
29.18
29.05
31.80
32.33
32.29
34.61
38.40
39.87
39.42
43.17
29.33
39.42
33.47
49
37.06
EV/EBITx
12.29
13.32
12.36
13.13
14.86
16.75
17.87
19.29
21.26
19.88
36.24
19.29
15.80
94
28.72
FCF yield (avg)%
25.01
26.03
27.55
28.33
29.65
31.85
32.05
33.03
33.83
35.32
9.55
33.03
30.75
88
20.32
FCF margin%
15.27
16.86
19.68
22.41
22.65
24.93
25.00
27.54
30.18
30.25
24.43
27.54
23.79
23
0.719
FCF / Net incomex
2.087
2.182
2.133
2.010
1.899
2.128
1.978
2.219
2.462
2.701
0.800
2.219
2.130
51
11.57
ROIC%
16.97
18.71
17.08
17.32
18.37
18.91
17.56
20.00
19.70
20.00
9.76
19.70
18.54
41
5.13
Return on equity%
17.15
17.74
15.75
18.70
18.82
18.51
17.96
18.47
19.06
16.99
29.12
18.47
18.21
49
12.89
Return on assets%
21.21
19.30
21.76
21.96
23.40
25.04
24.69
25.04
24.28
25.49
24.43
25.04
23.84
9
0.26
EPS฿
0.07
0.08
0.07
0.07
0.07
0.08
0.07
0.06
0.06
0.06
0.27
(5.56%)
(2.37%)
—
23.59
EPS growth%
20.26
22.72
20.51
18.92
21.02
20.59
18.45
21.24
18.99
16.56
15.22
18.99
20.39
57
0.46
Bookvalue per sh฿
0.29
0.31
0.31
0.32
0.29
0.30
0.30
0.34
0.32
0.32
0.23
1.93%
0.09%
—
0.35
FCF per share฿
0.31
0.30
0.31
0.29
0.31
0.28
0.31
0.33
0.33
0.31
0.40
0.50%
1.19%
—
0.22
Dividend per sh฿
0.53
0.54
0.52
0.52
0.55
0.54
0.52
0.62
0.67
0.73
0.47
5.81%
4.94%
—
8.17
Div yield (avg)%
16.84
17.74
18.16
17.61
15.64
14.11
14.26
13.76
13.16
15.41
2.08
14.11
15.52
62
20.82
Payout ratio%
6.14
5.20
5.65
4.14
5.60
4.98
7.04
6.39
7.52
7.17
12.50
7.04
5.90
20
0.807
Shares (diluted)B
1.223
1.267
1.467
1.606
1.801
1.811
2.092
2.499
2.515
2.843
0.806
9.56%
10.30%
17
19.20
Buyback yield%
9.12
9.08
11.40
14.00
16.42
13.95
12.36
11.84
10.63
12.34
6.40
12.34
12.09
91
0.397
D/E ratiox
1.442
1.622
1.759
1.879
2.137
2.416
2.691
2.804
3.015
2.983
1.792
2.804
2.277
47
411.2
Enterprise value฿M
286.7
286.0
253.5
267.1
261.4
235.1
221.6
211.8
224.4
212.4
185.5
(4.07%)
(2.09%)
52
395.0
LT debt฿M
118.2
121.6
119.6
117.5
105.2
95.88
104.8
93.86
104.8
116.4
52.72
2.03%
(1.10%)
57
Revenue
฿452.1M
4.23%
1.00×
Cost of revenue
฿316.4M
4.23%
1.00×
Operating expenses
฿85.20M
4.11%
0.99×
Spread over hurdle
25.39%