63.88
Revenue฿M
48.97
54.33
59.94
66.11
73.24
78.50
86.56
96.30
104.4
113.2
69.68
9.11%
9.52%
31
19.36
Revenue growth%
8.67
6.72
8.93
8.33
8.88
11.26
12.72
11.91
10.62
11.69
23.87
11.69
9.78
50
12.07
Gross margin%
9.89
8.08
10.26
8.05
10.87
7.97
7.99
10.39
8.11
5.18
3.61
7.99
8.10
45
22.80
Operating margin%
14.63
16.12
14.12
14.89
15.76
12.83
14.80
15.08
15.26
13.30
3.28
14.80
14.84
54
28.47
Net margin%
25.81
23.97
22.27
24.47
22.85
21.77
20.56
20.55
22.36
21.71
24.75
21.71
22.32
54
35.86
P/E ratio (avg)x
7.855
7.077
6.947
6.958
6.797
6.663
6.821
7.492
7.759
7.520
8.835
7.492
7.017
16
28.34
EV/EBITx
12.70
12.68
14.09
14.04
14.99
15.72
16.93
16.03
15.71
16.53
12.08
16.03
15.35
63
8.82
FCF yield (avg)%
26.37
28.63
31.20
30.08
28.76
26.95
25.76
25.97
24.88
27.31
16.72
25.97
27.13
33
4.79
FCF margin%
0.40
0.40
1.39
3.11
2.65
2.83
2.20
3.95
1.43
4.22
26.15
2.83
2.42
86
1.192
FCF / Net incomex
2.735
2.673
2.733
2.718
2.597
2.975
2.894
2.698
3.102
3.170
0.783
2.975
2.734
82
20.97
ROIC%
6.48
7.21
5.62
5.73
7.21
8.65
9.80
7.34
7.03
8.90
28.09
8.65
7.21
48
20.49
Return on equity%
13.84
15.06
16.51
14.83
14.17
13.87
11.18
11.88
11.87
13.14
10.88
11.88
13.86
90
28.92
Return on assets%
9.55
10.81
13.41
15.19
16.42
15.13
13.10
10.41
8.68
9.03
4.61
10.41
11.96
72
2.49
EPS฿
1.87
1.95
1.99
1.88
1.73
1.87
1.69
1.68
1.51
1.30
2.76
(5.47%)
(4.59%)
—
9.56
EPS growth%
9.98
10.68
12.87
14.79
14.42
13.62
13.56
16.52
18.38
19.12
24.45
16.52
14.02
64
1.23
Bookvalue per sh฿
1.10
1.16
1.12
1.18
1.11
1.02
0.89
0.86
0.77
0.68
1.38
(9.52%)
(5.94%)
—
2.67
FCF per share฿
1.11
1.22
1.33
1.16
1.06
1.08
0.99
1.00
1.02
0.97
1.98
(1.82%)
(1.52%)
—
0.55
Dividend per sh฿
2.75
3.08
2.83
2.95
2.63
2.52
2.69
2.89
2.79
2.59
2.83
(0.34%)
0.14%
—
27.79
Div yield (avg)%
1.46
3.54
4.22
3.64
1.69
3.97
2.49
3.31
3.00
3.28
24.04
3.28
3.30
76
24.31
Payout ratio%
2.55
5.42
2.53
4.54
6.91
5.09
3.70
2.83
3.89
1.88
19.13
3.70
3.79
41
24.57
Shares (diluted)M
23.96
22.00
19.29
18.52
19.91
19.36
18.00
15.87
16.56
15.41
25.70
(5.00%)
(5.16%)
87
11.99
Buyback yield%
9.74
11.08
10.03
9.15
7.50
9.19
10.74
8.96
9.42
11.95
18.05
9.42
9.58
63
1.056
D/E ratiox
1.417
1.430
1.608
1.522
1.573
1.431
1.521
1.620
1.783
1.685
0.432
1.620
1.548
61
11.41
Enterprise value฿M
65.43
68.11
64.49
56.71
62.13
68.85
70.48
73.45
70.78
73.83
10.70
3.51%
(0.19%)
66
140.8
LT debt฿M
91.55
100.7
95.86
103.0
100.7
96.86
102.2
104.9
104.7
115.7
81.75
2.82%
3.38%
28
Revenue
฿113.2M
9.52%
1.00×
Cost of revenue
฿73.83M
9.53%
1.00×
Operating expenses
฿18.11M
9.14%
0.97×
Goodwill & intangibles
19.03%
Property and equipment
17.67%
Spread over hurdle
(1.18%)