68.81
Revenue฿M
355.7
359.0
364.8
361.7
353.4
358.8
365.0
374.1
372.4
364.2
73.71
0.60%
0.36%
58
21.46
Revenue growth%
2.36
3.63
1.96
3.91
6.03
4.95
6.84
4.90
2.49
0.43
27.12
4.90
3.77
45
29.40
Gross margin%
30.28
30.53
27.89
30.57
32.67
34.98
37.59
37.91
35.17
32.33
15.66
35.17
32.50
78
13.90
Operating margin%
11.25
12.50
10.17
9.19
9.10
8.21
8.63
10.39
7.47
7.21
21.68
8.21
9.15
18
14.78
Net margin%
24.33
22.19
24.14
23.62
22.01
20.52
20.74
19.97
17.20
18.04
9.35
19.97
21.38
67
35.54
P/E ratio (avg)x
22.14
20.22
19.83
21.91
20.44
19.81
20.53
20.67
23.24
24.98
30.37
20.67
20.60
55
36.86
EV/EBITx
31.76
27.46
29.54
28.68
28.47
29.81
30.62
31.45
32.40
31.39
24.52
31.39
30.21
57
22.34
FCF yield (avg)%
5.29
4.43
2.45
0.40
3.31
3.79
1.79
3.43
4.81
7.14
23.51
3.79
3.61
46
27.77
FCF margin%
3.07
0.75
1.89
3.45
3.77
5.57
6.23
6.13
3.36
4.65
27.21
5.57
3.61
60
1.548
FCF / Net incomex
0.604
0.563
0.530
0.566
0.535
0.597
0.587
0.636
0.706
0.727
1.039
0.636
0.592
45
17.33
ROIC%
11.96
11.82
12.53
12.06
12.18
11.86
10.11
11.21
8.68
7.75
20.78
10.11
11.84
77
5.53
Return on equity%
23.36
22.83
20.99
21.53
23.04
20.34
22.50
24.93
22.96
24.26
11.84
22.96
22.89
87
11.38
Return on assets%
23.04
24.52
23.08
24.14
25.33
23.62
23.35
25.67
25.25
26.22
11.69
25.25
24.33
26
0.91
EPS฿
1.96
1.81
1.64
1.63
1.74
1.60
1.41
1.42
1.36
1.26
0.99
(6.28%)
(4.97%)
—
15.31
EPS growth%
28.92
30.59
28.13
30.31
28.52
29.43
27.23
28.35
25.64
24.79
17.49
27.23
28.44
58
1.76
Bookvalue per sh฿
8.73
9.01
8.87
10.27
11.66
13.15
14.33
15.90
17.53
18.46
4.85
9.62%
9.21%
—
3.24
FCF per share฿
4.57
4.49
4.25
4.66
4.47
4.73
4.29
4.68
4.83
4.70
4.29
1.04%
0.15%
—
3.60
Dividend per sh฿
2.36
2.41
2.18
2.00
1.78
1.79
1.72
1.49
1.57
1.57
6.55
(2.41%)
(4.80%)
—
4.47
Div yield (avg)%
16.87
16.61
19.31
18.45
20.63
19.48
21.10
20.36
19.78
21.02
29.63
20.36
19.63
75
18.59
Payout ratio%
29.57
31.92
29.30
31.84
29.78
31.69
30.75
29.17
30.45
30.21
4.76
30.45
30.33
50
40.63
Shares (diluted)M
34.28
35.80
35.39
36.06
31.81
33.92
33.31
29.72
28.67
29.93
40.19
(1.21%)
(0.69%)
16
3.71
Buyback yield%
17.69
19.69
18.43
18.73
16.48
18.95
21.07
18.72
19.12
17.71
23.47
18.95
18.73
87
0.866
D/E ratiox
1.519
1.760
1.917
1.813
1.981
1.892
1.906
1.844
2.026
2.125
1.437
1.906
1.899
20
128.1
Enterprise value฿M
214.4
205.0
210.1
220.2
233.1
259.8
295.6
288.7
296.6
288.7
213.9
4.36%
3.32%
68
46.88
LT debt฿M
281.3
308.1
294.3
331.5
360.1
349.2
317.0
325.5
294.7
273.8
354.1
(5.33%)
0.27%
54
Revenue
฿364.2M
0.36%
1.00×
Cost of revenue
฿245.4M
0.20%
0.98×
Operating expenses
฿71.33M
0.70%
1.03×
Property and equipment
15.11%
Spread over hurdle
(4.50%)