65.58
Revenue฿M
56.82
56.82
57.15
57.65
59.66
61.89
62.08
64.24
66.70
66.96
66.94
2.34%
1.72%
7
29.82
Revenue growth%
20.39
20.03
21.65
24.41
26.55
27.85
29.10
26.67
25.18
22.33
19.73
26.67
24.80
51
8.88
Gross margin%
23.17
24.27
25.00
26.12
27.69
28.85
31.25
33.94
31.04
32.50
26.37
31.25
28.27
78
14.53
Operating margin%
27.45
24.52
26.25
28.81
27.86
26.44
25.14
23.45
24.83
25.14
6.99
25.14
25.69
86
21.97
Net margin%
21.54
23.82
24.92
26.46
23.63
21.69
20.17
21.10
18.85
18.25
23.81
20.17
21.61
25
10.55
P/E ratio (avg)x
26.30
23.11
23.62
25.35
21.87
21.68
18.75
16.99
16.48
14.51
7.823
16.99
21.77
68
37.85
EV/EBITx
35.22
34.72
39.16
44.22
42.52
48.36
54.34
59.21
57.18
63.27
21.46
57.18
46.29
16
11.15
FCF yield (avg)%
7.62
10.29
13.21
12.64
13.34
10.41
9.78
11.80
13.66
11.96
19.65
11.80
11.88
11
10.74
FCF margin%
20.68
19.79
20.15
18.43
16.08
17.55
14.86
15.70
17.49
20.41
2.89
17.49
17.99
84
0.510
FCF / Net incomex
0.502
0.516
0.486
0.447
0.480
0.471
0.513
0.461
0.429
0.383
1.681
0.461
0.476
43
7.98
ROIC%
6.25
9.22
11.03
11.92
10.50
10.33
9.81
10.81
12.21
11.53
20.53
10.81
10.65
90
3.55
Return on equity%
32.35
33.35
33.33
34.01
36.28
38.29
35.37
35.48
34.87
35.19
4.34
35.37
35.03
16
27.12
Return on assets%
2.31
0.99
2.11
0.51
0.40
0.40
2.97
3.49
4.98
2.46
13.94
2.97
2.21
24
1.29
EPS฿
1.58
1.62
1.48
1.49
1.35
1.22
1.16
1.02
1.00
1.02
1.35
(5.45%)
(3.88%)
—
20.75
EPS growth%
34.31
33.72
33.94
36.92
34.66
33.41
33.76
33.06
32.88
33.67
2.29
33.41
33.74
37
0.36
Bookvalue per sh฿
0.66
0.70
0.65
0.56
0.47
0.49
0.43
0.41
0.37
0.38
1.36
(4.41%)
(4.83%)
—
0.82
FCF per share฿
1.41
1.42
1.61
1.83
1.71
1.86
1.84
1.70
1.89
1.94
1.68
2.48%
4.61%
—
1.66
Dividend per sh฿
1.19
1.14
1.05
0.90
0.82
0.84
0.88
0.87
0.82
0.81
1.87
(0.30%)
(3.30%)
—
26.22
Div yield (avg)%
11.55
13.11
15.88
15.98
15.76
15.60
15.05
15.69
14.01
13.96
7.45
15.05
15.32
34
18.30
Payout ratio%
24.66
23.84
21.37
18.59
20.81
18.21
17.38
18.68
16.65
15.48
8.68
17.38
18.64
59
37.13
Shares (diluted)M
55.34
63.03
66.75
74.21
79.50
83.90
89.39
96.05
95.56
106.0
38.57
5.93%
8.21%
28
25.80
Buyback yield%
17.96
19.07
19.68
22.63
20.18
19.86
19.18
21.07
20.41
20.75
20.55
20.41
20.02
91
1.558
D/E ratiox
0.666
0.675
0.644
0.717
0.824
0.875
0.981
0.938
1.034
1.068
0.982
0.981
0.850
31
83.06
Enterprise value฿M
105.5
119.9
126.5
139.0
147.8
137.8
158.2
159.9
183.3
187.2
19.15
4.84%
6.51%
50
72.39
LT debt฿M
29.92
31.00
33.79
33.06
36.75
38.39
46.41
47.01
52.32
52.93
27.36
7.57%
7.34%
27
Revenue
฿66.96M
1.72%
1.00×
Cost of revenue
฿46.87M
1.72%
1.00×
Operating expenses
฿12.89M
2.04%
1.03×
Goodwill & intangibles
17.26%
Spread over hurdle
(1.80%)