58.15
Revenue฿M
224.5
229.6
234.2
238.0
243.2
253.5
261.1
270.9
275.4
291.9
62.04
3.72%
3.17%
27
9.21
Revenue growth%
14.19
14.24
11.73
13.41
12.92
14.05
11.94
12.05
10.40
8.01
2.15
11.94
12.48
69
9.20
Gross margin%
11.06
11.55
12.78
10.24
11.18
12.24
13.85
15.64
13.97
11.37
8.58
13.85
11.89
86
19.39
Operating margin%
3.70
2.70
1.39
1.19
0.40
0.40
0.76
0.40
0.40
2.01
24.24
0.40
0.98
33
4.36
Net margin%
1.68
2.99
0.93
2.30
0.40
1.26
0.86
1.07
1.05
0.93
24.11
1.05
1.06
52
32.87
P/E ratio (avg)x
19.04
19.73
20.63
24.12
24.43
23.33
23.40
27.57
29.07
33.85
31.38
27.57
23.76
49
12.00
EV/EBITx
32.04
33.53
29.09
26.29
23.24
21.93
21.88
18.65
18.81
16.65
33.89
18.81
22.59
41
25.19
FCF yield (avg)%
35.91
35.48
36.86
34.63
32.34
35.31
32.93
35.47
32.92
29.93
5.86
32.93
34.97
50
8.43
FCF margin%
25.37
27.99
27.92
25.52
26.40
28.20
26.35
23.71
23.69
22.73
12.67
23.71
25.93
38
0.779
FCF / Net incomex
1.468
1.379
1.547
1.513
1.526
1.555
1.662
1.690
1.839
2.061
0.107
1.690
1.551
41
4.02
ROIC%
19.85
22.24
24.86
24.04
26.40
25.62
23.65
23.65
26.18
25.67
8.10
25.62
24.45
42
17.41
Return on equity%
19.02
21.18
23.82
26.10
27.82
26.99
26.88
26.04
23.59
20.62
9.87
26.04
24.93
84
29.15
Return on assets%
16.42
17.22
18.62
16.49
15.23
15.60
14.15
14.76
11.90
9.71
11.54
14.15
15.41
17
1.02
EPS฿
0.49
0.47
0.49
0.53
0.57
0.65
0.64
0.72
0.84
0.88
1.11
9.17%
6.16%
—
3.65
EPS growth%
25.90
28.71
29.62
31.46
33.68
31.54
33.55
30.72
28.40
26.27
6.95
30.72
30.17
48
0.96
Bookvalue per sh฿
0.22
0.23
0.24
0.27
0.29
0.33
0.32
0.33
0.34
0.39
1.05
5.94%
7.33%
—
0.27
FCF per share฿
1.14
1.18
1.15
1.01
0.95
0.87
0.80
0.82
0.83
0.79
0.48
(3.62%)
(3.96%)
—
0.88
Dividend per sh฿
0.96
1.02
1.20
1.32
1.47
1.48
1.59
1.87
2.19
2.28
0.35
9.17%
10.53%
—
14.81
Div yield (avg)%
26.34
25.12
26.83
26.88
24.94
27.91
30.27
29.76
29.35
27.57
21.25
29.35
27.22
42
10.88
Payout ratio%
18.33
15.65
16.90
16.77
16.37
15.61
16.07
16.48
18.23
17.63
20.19
16.48
16.62
7
110.0
Shares (diluted)M
127.2
126.0
136.1
157.6
158.3
157.0
185.7
215.1
245.2
265.9
110.8
10.94%
8.40%
42
27.60
Buyback yield%
0.40
0.40
2.14
0.40
2.44
0.40
0.40
1.45
2.87
4.39
25.81
1.45
0.93
23
0.460
D/E ratiox
0.387
0.413
0.402
0.394
0.388
0.380
0.373
0.431
0.500
0.483
0.872
0.431
0.398
49
92.71
Enterprise value฿M
179.2
171.5
184.6
194.7
195.9
205.7
231.8
243.6
285.6
333.3
112.9
11.21%
6.40%
27
265.2
LT debt฿M
236.8
281.5
341.6
373.4
431.9
446.6
500.1
531.7
602.8
720.4
229.7
10.77%
13.60%
16
Revenue
฿291.9M
3.17%
1.00×
Cost of revenue
฿154.4M
3.14%
1.00×
Operating expenses
฿38.17M
3.33%
1.02×
Cash and investments
19.27%
Property and equipment
16.58%
Spread over hurdle
14.06%