231.0
Revenue฿M
204.9
218.9
238.8
252.6
270.9
293.9
311.5
338.9
362.1
395.0
240.1
7.84%
7.83%
35
12.33
Revenue growth%
0.40
3.08
4.38
5.05
3.79
3.35
4.07
5.29
7.41
10.40
24.51
5.29
4.22
63
5.22
Gross margin%
10.61
9.91
11.69
12.54
14.30
14.32
15.08
15.12
17.10
18.81
24.67
15.12
14.31
7
26.35
Operating margin%
9.41
10.63
10.89
9.48
6.96
4.74
3.89
5.60
4.63
4.66
25.37
4.66
6.28
15
8.07
Net margin%
19.17
16.76
14.72
13.38
15.74
17.37
16.78
14.84
15.34
18.25
27.78
16.78
16.25
73
31.44
P/E ratio (avg)x
19.59
20.53
22.30
22.37
26.48
29.90
31.85
31.43
35.03
34.65
9.118
31.85
28.19
72
23.86
EV/EBITx
23.79
22.43
24.50
26.22
25.70
25.77
29.06
27.40
25.73
25.21
10.48
25.77
25.71
89
18.84
FCF yield (avg)%
22.09
22.00
22.92
23.38
24.29
21.57
19.24
16.51
14.77
13.29
28.69
16.51
21.79
63
12.52
FCF margin%
16.88
14.04
13.61
11.22
9.17
6.64
4.84
2.66
5.52
3.58
5.92
4.84
7.90
47
1.495
FCF / Net incomex
2.362
2.562
2.344
2.275
2.408
2.353
2.176
2.294
2.331
2.470
1.366
2.331
2.349
6
13.93
ROIC%
11.43
10.43
10.96
11.72
9.79
6.88
5.69
8.63
11.01
11.44
21.96
8.63
10.70
44
25.89
Return on equity%
5.90
3.90
4.80
5.10
3.89
2.43
3.28
3.73
2.44
4.31
21.00
3.28
3.90
5
11.22
Return on assets%
15.61
13.63
12.38
12.85
14.58
16.68
17.11
18.80
21.37
23.01
7.16
18.80
16.14
85
1.07
EPS฿
0.77
0.74
0.75
0.75
0.84
0.89
0.97
1.07
1.06
1.02
1.15
3.96%
2.68%
—
7.60
EPS growth%
18.19
20.96
22.83
24.22
23.52
21.02
23.50
23.84
21.52
22.83
19.14
22.83
22.83
69
0.78
Bookvalue per sh฿
1.29
1.35
1.43
1.30
1.44
1.61
1.54
1.39
1.43
1.54
0.81
1.25%
0.85%
—
1.42
FCF per share฿
1.49
1.38
1.55
1.68
1.53
1.43
1.45
1.56
1.75
1.89
0.55
4.33%
2.92%
—
1.09
Dividend per sh฿
0.37
0.35
0.38
0.41
0.47
0.53
0.57
0.56
0.55
0.62
0.46
5.69%
5.03%
—
23.06
Div yield (avg)%
28.02
28.73
26.66
28.99
31.17
31.40
32.17
29.75
27.91
29.43
17.04
29.75
29.21
44
26.71
Payout ratio%
15.25
14.17
14.27
12.57
14.67
15.34
14.40
13.68
11.61
11.24
10.22
13.68
14.22
11
122.0
Shares (diluted)M
206.8
245.2
286.0
316.5
322.3
343.3
350.3
366.9
376.5
397.2
116.6
4.27%
6.62%
15
24.51
Buyback yield%
9.47
10.92
10.44
13.29
10.37
12.73
13.68
15.70
18.47
19.87
26.76
15.70
13.01
47
0.172
D/E ratiox
0.396
0.416
0.445
0.415
0.466
0.516
0.537
0.495
0.535
0.573
1.739
0.535
0.480
87
224.8
Enterprise value฿M
56.50
60.17
64.53
61.76
58.04
58.50
56.14
51.15
55.98
54.29
99.05
(1.33%)
0.95%
75
207.6
LT debt฿M
32.94
35.09
32.65
31.47
33.22
29.77
32.04
34.34
33.70
32.76
187.6
(0.28%)
(0.72%)
13
Revenue
฿395.0M
7.83%
1.00×
Cost of revenue
฿261.5M
8.01%
1.02×
Operating expenses
฿55.85M
8.24%
1.04×
Goodwill & intangibles
20.10%
Spread over hurdle
10.09%