101.3
Revenue฿M
362.7
365.4
378.5
392.0
396.9
414.0
420.5
440.8
458.3
463.1
105.0
3.13%
2.69%
70
14.24
Revenue growth%
8.38
10.19
8.54
9.48
9.47
11.98
12.83
13.58
11.99
11.93
19.07
11.99
11.06
7
3.98
Gross margin%
24.63
25.38
25.53
22.61
21.03
22.53
20.81
19.35
18.67
15.92
23.31
19.35
21.78
19
6.43
Operating margin%
9.23
8.19
8.11
9.20
9.34
10.56
9.70
9.69
10.99
8.00
3.50
9.70
9.29
71
29.25
Net margin%
17.68
15.74
18.34
18.73
17.92
15.59
13.22
16.09
13.29
10.89
13.53
13.29
15.92
84
28.35
P/E ratio (avg)x
30.33
27.25
28.83
26.21
26.60
29.98
30.62
29.72
32.85
30.15
17.57
30.15
29.85
86
33.68
EV/EBITx
14.47
13.68
13.63
14.10
15.41
16.29
16.48
17.69
15.29
16.38
33.00
16.38
15.35
71
12.40
FCF yield (avg)%
7.38
10.09
11.23
12.66
12.47
14.39
11.56
10.97
12.22
11.07
3.58
11.56
11.39
11
20.48
FCF margin%
22.74
22.12
23.07
26.04
24.51
21.66
20.42
17.98
17.00
14.60
12.37
17.98
21.89
27
1.599
FCF / Net incomex
2.449
2.556
2.555
2.888
2.917
3.069
3.578
4.101
3.993
3.904
0.128
3.904
2.993
62
29.85
ROIC%
5.66
7.07
7.48
8.91
7.15
4.42
5.48
7.07
7.15
6.28
8.61
6.28
7.07
50
3.22
Return on equity%
15.26
14.83
16.88
14.15
17.15
15.12
13.07
14.37
12.78
14.60
21.31
14.37
14.72
84
22.55
Return on assets%
19.53
20.13
18.15
17.08
17.18
19.21
17.41
18.65
19.57
16.70
15.60
18.65
18.40
87
0.06
EPS฿
0.11
0.10
0.10
0.11
0.11
0.13
0.13
0.14
0.13
0.12
0.06
1.79%
0.57%
—
17.74
EPS growth%
31.62
34.61
32.44
30.31
32.30
30.29
31.23
32.23
30.16
32.43
15.30
31.23
31.93
58
0.29
Bookvalue per sh฿
0.22
0.23
0.26
0.28
0.30
0.35
0.35
0.39
0.41
0.41
0.05
6.35%
7.41%
—
0.31
FCF per share฿
0.22
0.22
0.22
0.23
0.22
0.21
0.22
0.24
0.26
0.27
0.12
4.30%
2.13%
—
0.27
Dividend per sh฿
0.24
0.26
0.27
0.27
0.28
0.29
0.32
0.33
0.32
0.36
0.11
4.87%
4.32%
—
21.36
Div yield (avg)%
11.44
9.66
11.00
10.53
12.43
10.21
8.84
10.57
11.76
11.78
13.18
10.57
10.78
42
21.81
Payout ratio%
11.78
11.25
12.75
13.63
15.33
18.07
18.58
20.73
22.54
21.18
22.61
20.73
16.70
58
0.686
Shares (diluted)B
1.065
1.241
1.373
1.407
1.471
1.499
1.673
1.864
1.878
2.156
0.665
7.95%
9.29%
49
4.49
Buyback yield%
16.55
19.17
21.92
24.11
21.42
23.18
24.04
21.12
23.28
20.68
17.28
23.18
21.67
49
0.317
D/E ratiox
0.534
0.506
0.546
0.507
0.510
0.532
0.549
0.562
0.580
0.507
0.848
0.549
0.533
90
286.4
Enterprise value฿M
361.3
339.1
353.1
327.7
347.3
348.4
372.6
372.3
415.1
378.9
315.1
1.76%
(0.61%)
38
160.0
LT debt฿M
254.9
259.1
299.1
337.3
382.1
416.8
492.1
516.5
509.0
524.8
20.50
6.55%
8.62%
93
Revenue
฿463.1M
2.69%
1.00×
Cost of revenue
฿324.2M
2.69%
1.00×
Operating expenses
฿98.09M
2.31%
0.96×
Property and equipment
19.13%
Goodwill & intangibles
18.02%
Spread over hurdle
(7.64%)