27.18
Revenue฿M
35.86
37.68
40.45
42.27
45.51
49.31
53.26
57.48
61.51
66.66
30.05
7.93%
7.01%
32
18.03
Revenue growth%
16.32
17.95
17.29
18.61
20.31
19.83
18.00
16.19
17.78
20.09
2.04
18.00
17.98
78
24.56
Gross margin%
19.60
18.62
19.74
20.15
19.09
20.93
19.12
17.81
16.52
13.58
11.01
17.81
19.10
92
16.56
Operating margin%
16.21
18.93
19.33
21.61
18.68
18.46
15.47
15.03
16.17
14.88
5.09
15.47
17.34
52
5.33
Net margin%
21.37
21.99
19.17
19.70
17.62
16.78
19.13
16.29
15.14
16.64
25.65
16.64
18.37
82
35.71
P/E ratio (avg)x
31.25
35.27
34.85
37.90
38.58
41.06
42.46
47.12
46.26
52.89
14.15
46.26
39.82
38
29.19
EV/EBITx
16.94
16.05
16.59
17.43
15.32
14.46
13.23
14.07
12.15
10.33
28.72
13.23
14.89
49
5.69
FCF yield (avg)%
21.16
19.98
18.64
16.56
17.05
17.74
20.13
17.84
20.00
18.76
15.53
18.76
18.70
74
21.23
FCF margin%
19.31
17.11
19.38
21.50
19.06
16.98
17.48
15.42
15.44
15.67
18.03
15.67
17.29
76
0.168
FCF / Net incomex
0.925
0.836
0.805
0.698
0.657
0.582
0.638
0.590
0.584
0.579
0.716
0.584
0.647
87
24.46
ROIC%
34.40
31.54
32.15
29.49
29.20
28.44
30.71
33.40
34.39
32.20
18.94
32.20
31.85
25
3.52
Return on equity%
28.32
29.96
27.12
29.43
29.66
28.71
29.12
29.22
29.50
28.48
15.81
29.12
29.17
18
27.29
Return on assets%
0.40
0.40
1.76
2.13
2.80
2.20
0.40
0.40
2.29
2.00
27.05
2.00
1.88
16
1.54
EPS฿
7.29
7.81
7.58
8.71
10.16
11.61
12.68
13.01
13.18
15.70
1.66
9.08%
8.96%
—
12.48
EPS growth%
11.80
9.40
12.20
10.00
8.49
11.31
13.58
11.01
10.94
9.14
25.21
11.01
10.97
80
3.50
Bookvalue per sh฿
1.49
1.65
1.55
1.69
1.63
1.77
2.01
2.28
2.18
2.10
3.70
5.18%
3.18%
—
2.08
FCF per share฿
2.77
2.91
2.84
2.63
2.85
2.98
3.10
3.11
3.26
3.32
3.71
3.08%
0.69%
—
1.68
Dividend per sh฿
4.32
4.80
5.27
4.96
5.58
6.30
7.36
7.36
7.52
7.95
4.01
7.34%
7.57%
—
13.72
Div yield (avg)%
7.25
8.50
5.76
5.58
6.85
6.72
4.51
6.57
8.86
6.96
20.18
6.72
6.79
36
18.92
Payout ratio%
14.23
13.97
14.80
15.95
18.68
16.39
18.66
19.21
20.68
18.90
14.62
18.90
17.52
90
7.471
Shares (diluted)M
9.633
9.367
8.733
8.178
7.676
8.149
7.637
8.395
9.511
8.942
7.308
3.10%
(1.14%)
71
18.60
Buyback yield%
14.76
12.20
12.55
13.95
11.38
10.26
11.29
13.37
11.46
10.53
23.47
11.29
11.83
38
1.163
D/E ratiox
1.978
2.124
2.385
2.519
2.414
2.442
2.574
2.727
3.170
3.002
0.861
2.727
2.481
35
16.59
Enterprise value฿M
49.17
44.54
45.92
41.06
36.21
40.26
35.53
31.85
33.49
35.21
51.57
(0.56%)
(2.33%)
12
49.86
LT debt฿M
28.15
29.83
29.81
27.93
29.06
30.74
35.04
39.51
37.98
36.97
49.25
4.93%
3.36%
94
Revenue
฿66.66M
7.01%
1.00×
Cost of revenue
฿32.36M
7.42%
1.04×
Operating expenses
฿12.42M
6.97%
1.00×
Property and equipment
16.71%