129.9
Revenue฿M
137.6
150.1
161.7
175.9
192.6
211.9
226.5
247.6
265.1
289.6
142.8
8.49%
8.85%
11
22.98
Revenue growth%
21.67
20.65
23.58
23.72
23.83
22.96
20.99
22.52
25.49
25.02
28.08
22.96
23.27
56
2.19
Gross margin%
23.01
22.27
19.47
21.62
19.62
18.91
18.11
18.15
15.62
15.23
19.16
18.11
19.19
57
11.96
Operating margin%
13.33
12.55
9.87
10.29
8.98
8.95
8.22
10.67
10.50
9.72
24.21
9.72
10.08
70
28.99
Net margin%
8.46
8.12
9.84
12.39
9.92
12.61
14.40
16.72
17.01
17.19
4.43
16.72
12.50
36
16.59
P/E ratio (avg)x
12.45
14.44
14.78
15.87
15.09
14.05
16.10
17.17
16.73
18.00
36.96
16.73
15.48
91
9.678
EV/EBITx
24.85
26.58
25.81
25.95
27.67
26.49
27.83
24.53
21.61
20.45
21.46
24.53
25.88
50
13.46
FCF yield (avg)%
18.79
17.71
16.91
18.06
20.40
22.98
25.83
26.36
28.72
28.70
24.80
26.36
21.69
50
25.75
FCF margin%
9.24
9.48
8.68
8.97
6.42
3.48
4.57
3.29
4.80
6.64
3.58
4.57
6.53
41
0.243
FCF / Net incomex
2.011
2.195
2.074
2.343
2.413
2.252
2.247
2.218
2.032
2.271
1.191
2.247
2.232
17
2.87
ROIC%
20.69
23.32
24.00
21.80
21.29
19.97
22.78
20.66
19.94
21.15
20.29
20.66
21.22
72
4.29
Return on equity%
10.28
9.97
11.72
11.01
11.15
9.05
11.04
12.39
12.28
9.95
19.89
11.04
11.02
17
19.97
Return on assets%
24.84
23.12
21.31
19.84
18.19
19.01
17.48
16.34
18.38
19.01
22.33
18.38
19.01
66
0.10
EPS฿
0.15
0.17
0.18
0.18
0.21
0.20
0.21
0.22
0.26
0.27
0.11
5.40%
7.68%
—
5.20
EPS growth%
20.28
17.76
18.03
15.45
18.21
16.97
16.44
15.17
13.08
10.27
13.19
15.17
16.70
81
0.15
Bookvalue per sh฿
0.10
0.11
0.12
0.14
0.15
0.16
0.18
0.20
0.20
0.19
0.10
4.74%
7.09%
—
0.10
FCF per share฿
0.23
0.25
0.24
0.23
0.25
0.29
0.26
0.27
0.28
0.32
0.04
4.57%
3.22%
—
0.09
Dividend per sh฿
0.16
0.16
0.17
0.18
0.21
0.20
0.23
0.23
0.26
0.30
0.13
8.04%
8.05%
—
14.01
Div yield (avg)%
24.46
27.38
28.08
30.85
32.70
35.44
34.25
31.69
31.50
30.81
17.20
31.69
31.17
89
9.06
Payout ratio%
3.65
5.24
5.40
8.32
5.46
3.98
4.07
6.96
9.93
8.34
7.72
6.96
5.43
9
1.105
Shares (diluted)B
1.867
2.161
2.544
2.496
2.849
3.001
3.285
3.363
3.911
4.569
1.101
9.91%
11.37%
23
11.59
Buyback yield%
24.77
23.99
24.24
27.21
25.74
24.02
23.71
25.95
27.99
26.06
3.86
25.95
25.25
16
0.566
D/E ratiox
0.159
0.166
0.173
0.189
0.168
0.162
0.166
0.183
0.180
0.178
0.588
0.178
0.171
50
80.56
Enterprise value฿M
174.2
189.6
194.1
220.1
213.1
238.2
253.4
287.3
298.0
326.8
98.83
8.93%
6.93%
91
143.5
LT debt฿M
78.91
83.24
79.44
83.80
77.03
70.10
71.37
70.85
63.27
66.99
191.4
(2.76%)
(1.67%)
24
Revenue
฿289.6M
8.85%
1.00×
Cost of revenue
฿168.1M
8.80%
1.00×
Operating expenses
฿70.97M
8.86%
1.00×
Goodwill & intangibles
15.13%
Spread over hurdle
(6.65%)