113.2
Revenue฿M
629.1
638.6
650.9
649.9
662.5
670.3
666.9
672.8
678.7
682.7
123.5
0.60%
0.72%
78
2.08
Revenue growth%
13.30
13.83
12.32
13.86
13.76
15.15
17.23
17.62
20.26
22.62
7.12
17.62
14.51
85
6.19
Gross margin%
15.42
14.88
15.60
16.98
19.60
19.53
21.90
21.59
22.55
21.52
4.93
21.59
19.57
16
2.51
Operating margin%
4.51
4.17
5.21
6.75
6.04
5.01
6.64
5.29
3.27
4.17
11.67
5.01
5.11
6
2.02
Net margin%
19.10
19.03
18.27
19.44
17.41
15.85
15.23
14.36
17.34
19.35
5.19
15.85
17.84
84
16.24
P/E ratio (avg)x
15.48
16.61
14.24
15.39
13.97
14.98
15.67
16.41
14.41
15.45
11.69
15.45
15.42
72
9.371
EV/EBITx
55.72
61.31
66.54
78.52
89.30
101.5
102.1
115.2
138.7
144.7
13.12
115.2
95.38
21
6.05
FCF yield (avg)%
2.12
0.40
2.81
1.22
2.58
5.18
4.87
5.64
2.89
0.40
24.70
4.87
2.69
66
11.92
FCF margin%
22.70
21.31
18.71
19.99
19.84
17.01
17.32
20.19
18.07
15.17
19.76
17.32
19.28
80
1.377
FCF / Net incomex
0.239
0.241
0.246
0.236
0.237
0.213
0.222
0.190
0.186
0.196
0.877
0.196
0.229
77
8.67
ROIC%
4.98
2.15
4.30
3.13
1.40
1.53
3.92
1.50
3.61
3.95
29.76
3.61
3.37
10
27.41
Return on equity%
18.02
19.47
19.45
17.72
15.12
16.50
15.51
14.77
12.11
12.10
18.34
14.77
16.01
7
26.04
Return on assets%
24.12
23.73
23.67
20.93
23.38
22.29
24.47
21.80
19.32
16.80
6.13
21.80
22.83
75
0.16
EPS฿
0.10
0.11
0.13
0.12
0.14
0.13
0.13
0.14
0.14
0.14
0.17
0.88%
4.59%
—
29.30
EPS growth%
11.32
13.78
12.21
14.60
17.58
18.36
21.16
21.06
23.90
24.03
18.65
21.16
17.97
58
0.11
Bookvalue per sh฿
0.10
0.10
0.11
0.10
0.12
0.11
0.11
0.11
0.10
0.09
0.14
(4.46%)
(1.07%)
—
0.11
FCF per share฿
0.24
0.28
0.28
0.33
0.34
0.32
0.33
0.31
0.32
0.30
0.08
(2.67%)
2.65%
—
0.11
Dividend per sh฿
0.08
0.08
0.09
0.10
0.10
0.10
0.10
0.12
0.12
0.12
0.15
4.47%
5.61%
—
4.60
Div yield (avg)%
7.82
9.95
8.44
5.71
7.34
8.22
7.34
4.52
1.66
0.40
5.60
4.52
7.34
15
23.35
Payout ratio%
29.38
30.27
27.76
29.66
28.78
31.36
33.45
34.98
36.51
35.08
20.87
34.98
30.82
51
2.542
Shares (diluted)B
2.517
2.474
2.176
2.270
1.996
2.166
2.282
2.269
2.200
2.340
2.556
3.23%
0.29%
74
18.10
Buyback yield%
23.62
24.52
23.07
21.69
24.51
22.30
21.14
19.16
18.63
20.14
8.41
20.14
21.99
25
1.558
D/E ratiox
0.502
0.482
0.529
0.516
0.540
0.565
0.584
0.644
0.631
0.635
0.708
0.631
0.552
27
281.3
Enterprise value฿M
462.2
526.2
497.3
498.3
574.1
648.9
740.0
749.4
756.7
851.7
385.0
8.21%
6.64%
19
415.0
LT debt฿M
194.4
195.4
202.7
181.3
153.4
150.4
127.9
122.0
115.1
111.1
80.50
(6.26%)
(7.01%)
51
Revenue
฿682.7M
0.72%
1.00×
Cost of revenue
฿346.6M
0.47%
0.97×
Operating expenses
฿158.0M
1.00%
1.03×
Property and equipment
17.73%
Spread over hurdle
10.89%