104.3
Revenue฿M
181.5
197.8
213.3
224.5
244.4
267.9
289.8
311.1
332.5
353.8
109.7
7.67%
7.87%
87
22.32
Revenue growth%
5.06
7.89
8.03
9.29
12.11
14.38
14.13
11.56
8.73
9.14
4.73
11.56
9.21
74
27.55
Gross margin%
13.75
14.19
11.91
9.12
11.82
10.50
8.42
9.67
7.24
5.90
29.22
8.42
10.08
63
13.70
Operating margin%
27.81
30.38
29.88
32.31
34.49
37.43
37.67
37.91
40.49
40.64
29.84
37.91
35.96
61
15.59
Net margin%
17.68
17.13
19.48
16.52
15.19
13.71
13.76
11.34
9.50
11.97
9.13
11.97
14.47
37
14.48
P/E ratio (avg)x
38.33
44.56
45.55
43.20
50.26
54.34
51.98
60.14
68.29
76.85
6.119
60.14
51.12
54
35.55
EV/EBITx
38.25
39.81
42.13
46.17
42.70
42.64
42.48
39.66
38.49
38.78
10.30
39.66
40.97
8
4.33
FCF yield (avg)%
22.84
24.29
25.70
26.45
25.73
24.59
22.77
20.25
22.37
19.62
10.66
22.37
23.56
81
19.54
FCF margin%
0.40
0.40
0.40
3.05
3.59
4.73
2.49
0.64
0.40
0.40
11.77
0.64
0.52
76
0.546
FCF / Net incomex
0.682
0.672
0.642
0.621
0.611
0.595
0.626
0.712
0.702
0.792
1.497
0.702
0.657
31
5.67
ROIC%
27.91
27.38
25.98
26.49
25.56
22.60
23.24
22.92
22.14
21.52
20.37
22.60
24.40
62
5.99
Return on equity%
11.57
11.18
10.85
11.00
12.77
9.94
9.47
6.88
3.98
1.70
4.55
6.88
10.39
84
16.14
Return on assets%
6.53
4.06
1.77
0.74
2.02
0.40
0.64
0.40
0.92
2.44
27.89
0.64
1.34
58
3.30
EPS฿
1.47
1.56
1.80
1.83
1.93
2.19
2.56
2.87
3.32
3.30
3.42
11.33%
9.82%
—
19.70
EPS growth%
28.25
29.57
26.71
27.43
28.10
25.58
26.64
28.20
26.63
24.83
19.12
26.63
27.07
37
3.64
Bookvalue per sh฿
3.32
3.20
3.45
3.38
3.18
3.07
2.92
3.13
3.17
3.62
2.50
2.68%
0.82%
—
1.89
FCF per share฿
8.64
9.36
11.06
11.56
12.73
14.83
16.04
15.52
14.85
15.44
3.90
3.92%
7.36%
—
4.17
Dividend per sh฿
1.24
1.35
1.29
1.24
1.33
1.39
1.48
1.45
1.34
1.29
1.31
(0.52%)
(0.02%)
—
10.80
Div yield (avg)%
9.90
8.93
9.91
7.75
10.66
12.60
10.92
11.17
13.42
15.79
16.68
12.60
10.79
41
24.24
Payout ratio%
26.04
25.01
24.21
22.47
23.07
20.67
20.59
18.58
18.52
18.24
13.74
18.58
21.57
84
50.33
Shares (diluted)M
42.18
37.93
39.00
35.96
31.53
32.94
30.35
27.06
24.09
22.91
50.33
(6.19%)
(6.23%)
88
13.65
Buyback yield%
6.51
5.95
3.80
6.57
5.42
6.00
3.52
2.15
1.07
0.40
27.23
2.15
4.61
5
0.509
D/E ratiox
0.629
0.601
0.670
0.651
0.717
0.794
0.890
0.920
0.998
0.997
0.291
0.920
0.756
71
82.30
Enterprise value฿M
104.7
99.22
89.66
89.62
80.10
71.86
63.09
65.63
65.40
62.22
384.3
(4.92%)
(4.73%)
35
90.04
LT debt฿M
342.8
316.0
318.8
302.9
312.0
326.8
342.7
355.0
372.8
409.7
33.54
5.60%
3.08%
5
Revenue
฿353.8M
7.87%
1.00×
Cost of revenue
฿191.1M
8.13%
1.02×
Operating expenses
฿52.46M
6.56%
0.89×
Spread over hurdle
(6.28%)