87.48
Revenue฿M
171.3
177.8
183.8
193.8
196.3
205.6
216.5
220.2
224.3
234.3
91.67
3.60%
3.63%
77
12.18
Revenue growth%
12.41
12.45
10.61
10.64
9.54
7.56
6.46
4.05
5.92
8.38
16.76
6.46
8.96
16
21.50
Gross margin%
19.02
18.17
19.89
17.31
18.86
18.03
16.99
17.65
14.69
12.99
16.06
16.99
17.84
73
24.06
Operating margin%
6.48
5.91
4.15
2.81
5.24
7.38
5.75
8.38
11.15
10.33
6.77
8.38
6.19
55
28.12
Net margin%
8.13
10.33
10.47
9.29
10.81
8.95
6.02
8.30
5.81
4.83
18.30
6.02
8.62
53
24.39
P/E ratio (avg)x
21.61
18.90
18.70
20.50
17.78
16.11
13.85
14.22
15.16
14.88
30.52
14.88
16.94
84
7.017
EV/EBITx
27.40
23.82
21.23
19.11
16.59
17.96
17.87
16.74
16.87
17.36
8.459
17.36
17.92
38
9.52
FCF yield (avg)%
18.90
16.56
14.61
12.29
15.25
13.30
12.56
12.36
14.04
12.95
18.46
12.95
13.67
75
18.90
FCF margin%
12.26
11.17
9.25
9.70
7.41
9.42
9.15
10.85
13.09
11.92
27.40
10.85
10.28
19
0.742
FCF / Net incomex
1.550
1.598
1.708
1.626
1.765
1.919
2.133
2.325
2.526
2.719
1.105
2.325
1.842
27
7.48
ROIC%
28.09
27.89
29.34
30.33
27.45
26.04
26.63
25.98
28.73
30.33
17.76
26.63
27.99
79
22.06
Return on equity%
15.48
16.27
17.43
20.22
19.85
18.18
17.82
16.74
13.81
15.42
8.94
16.74
17.09
16
22.60
Return on assets%
26.30
26.70
26.16
28.10
25.80
26.64
29.17
28.74
29.84
26.98
26.07
28.74
26.84
35
0.58
EPS฿
0.79
0.76
0.73
0.78
0.73
0.68
0.67
0.64
0.63
0.57
0.60
(4.80%)
(2.81%)
—
6.56
EPS growth%
26.34
25.42
23.15
21.19
19.86
21.70
20.86
18.72
18.49
17.19
27.51
18.72
21.02
15
0.22
Bookvalue per sh฿
1.49
1.73
1.93
2.17
2.57
3.04
3.35
3.92
3.85
4.19
0.22
10.29%
10.80%
—
0.51
FCF per share฿
0.74
0.72
0.80
0.70
0.72
0.67
0.68
0.63
0.63
0.67
0.78
(1.41%)
0.08%
—
0.92
Dividend per sh฿
0.68
0.65
0.68
0.65
0.62
0.72
0.70
0.78
0.87
0.95
0.75
8.76%
3.27%
—
20.76
Div yield (avg)%
27.95
28.46
27.27
28.26
26.39
28.73
30.89
31.60
34.48
36.36
29.31
31.60
28.59
33
17.02
Payout ratio%
25.84
23.70
24.29
26.47
25.60
25.34
24.74
24.79
22.89
20.48
18.31
24.74
24.76
59
185.0
Shares (diluted)M
270.8
303.8
303.1
309.9
363.9
387.9
428.5
497.0
522.8
612.1
182.9
10.96%
10.16%
24
6.25
Buyback yield%
6.89
8.30
9.73
8.02
7.99
10.55
8.60
8.32
7.53
6.88
23.85
8.32
8.16
86
0.960
D/E ratiox
1.085
1.127
1.180
1.195
1.271
1.215
1.333
1.424
1.496
1.687
0.753
1.424
1.243
34
149.5
Enterprise value฿M
221.8
231.7
226.6
250.6
246.7
231.7
215.2
228.2
222.9
214.2
124.9
(2.79%)
(0.63%)
44
117.6
LT debt฿M
134.8
132.9
138.3
131.2
155.2
172.2
195.0
227.7
243.4
275.2
21.33
12.14%
8.10%
87
Revenue
฿234.3M
3.63%
1.00×
Cost of revenue
฿137.6M
3.44%
0.98×
Operating expenses
฿53.03M
3.55%
0.99×
Property and equipment
15.81%