32.86
Revenue฿M
173.9
176.4
173.4
172.3
173.6
176.6
175.9
173.1
171.8
174.7
35.60
0.13%
0.02%
47
15.89
Revenue growth%
25.25
24.49
26.89
29.65
28.62
28.89
26.47
24.49
24.87
24.93
21.46
24.93
25.86
6
22.57
Gross margin%
0.61
0.40
0.40
1.15
0.40
2.53
0.40
0.84
0.40
1.24
16.70
0.84
0.50
10
16.95
Operating margin%
8.23
8.44
7.20
9.02
9.61
12.26
14.80
17.46
19.33
21.71
13.02
17.46
10.93
74
26.60
Net margin%
21.71
19.39
17.92
19.77
21.49
24.38
26.73
24.48
23.05
20.36
26.88
24.38
21.60
6
20.05
P/E ratio (avg)x
27.44
28.81
27.89
26.05
29.07
32.12
29.77
29.40
31.11
31.89
7.030
31.11
29.24
51
18.84
EV/EBITx
21.58
21.80
24.69
22.94
24.99
26.85
28.70
33.27
36.78
40.60
23.05
33.27
25.92
21
28.70
FCF yield (avg)%
22.15
23.90
25.44
27.39
29.79
29.94
28.71
25.90
28.07
29.21
21.57
28.71
27.73
60
5.69
FCF margin%
29.60
28.81
27.33
29.63
29.74
32.33
33.49
33.97
36.11
37.83
7.27
33.97
31.03
62
1.294
FCF / Net incomex
0.167
0.151
0.164
0.164
0.158
0.143
0.148
0.134
0.150
0.171
0.393
0.148
0.155
20
21.16
ROIC%
17.92
16.38
18.51
15.59
13.97
16.00
14.81
13.05
13.25
11.85
8.51
13.25
15.20
37
22.44
Return on equity%
2.78
2.02
0.68
0.40
0.40
0.40
1.26
3.49
6.46
3.77
28.76
3.49
1.64
86
21.10
Return on assets%
32.32
33.32
31.89
33.74
34.32
35.49
33.05
30.74
28.12
25.81
5.08
30.74
32.68
13
5.16
EPS฿
20.27
22.86
23.65
23.43
24.06
28.12
31.01
32.26
39.28
44.15
5.56
12.90%
9.43%
—
27.45
EPS growth%
11.05
11.96
11.05
12.18
15.12
12.32
14.07
11.57
12.11
12.00
12.59
12.11
12.06
75
8.84
Bookvalue per sh฿
9.98
10.77
11.77
11.40
11.28
11.43
12.00
13.71
16.08
17.20
4.03
8.81%
5.18%
—
15.23
FCF per share฿
8.48
8.47
9.04
9.73
10.19
10.81
11.54
11.94
11.32
11.38
11.51
2.24%
2.29%
—
9.15
Dividend per sh฿
4.18
4.56
4.39
5.20
5.41
5.47
5.49
6.57
7.66
8.94
14.26
10.54%
8.61%
—
21.15
Div yield (avg)%
17.06
15.33
18.01
18.32
16.29
15.33
16.42
17.09
17.07
15.24
9.47
16.42
16.74
50
9.85
Payout ratio%
4.99
6.29
4.00
4.83
4.43
5.02
4.48
1.73
1.63
3.72
25.90
3.72
4.45
77
6.038
Shares (diluted)M
7.856
7.336
7.408
7.180
8.111
8.525
9.361
8.711
9.890
10.12
6.144
4.53%
2.67%
43
7.60
Buyback yield%
4.36
5.97
4.36
5.04
6.53
7.56
6.99
6.51
6.72
8.60
26.81
6.99
6.52
22
0.333
D/E ratiox
1.613
1.875
2.185
2.450
2.696
2.594
2.977
2.974
3.146
3.364
0.450
2.977
2.645
40
137.3
Enterprise value฿M
88.82
97.20
105.4
107.7
99.58
105.6
99.18
87.28
78.29
79.75
125.3
(4.34%)
(1.20%)
27
120.3
LT debt฿M
115.8
106.9
103.2
110.4
103.1
104.9
96.91
100.7
97.20
110.5
79.30
1.40%
0.45%
62
Revenue
฿174.7M
0.02%
1.00×
Cost of revenue
฿86.31M
—
1.00×
Operating expenses
฿26.34M
(0.71%)
0.93×
Property and equipment
20.28%
Goodwill & intangibles
17.05%
Return on capital
116.39%
Spread over hurdle
105.84%