208.4
Revenue฿M
425.9
438.4
452.1
471.3
479.0
489.5
493.9
501.8
511.2
520.8
232.8
1.69%
2.13%
15
19.48
Revenue growth%
12.85
13.20
11.66
12.51
14.22
14.26
13.76
10.95
10.96
13.01
10.40
13.01
12.93
85
23.14
Gross margin%
17.84
15.06
16.58
15.54
15.91
18.56
18.86
17.67
19.44
20.67
16.10
18.86
17.75
16
23.21
Operating margin%
26.90
24.44
21.52
21.37
23.33
26.19
26.48
24.55
24.51
23.71
21.67
24.55
24.48
55
26.27
Net margin%
23.99
22.52
23.74
26.52
28.79
29.76
27.68
27.71
26.29
25.89
19.44
27.68
26.41
92
27.30
P/E ratio (avg)x
10.88
11.38
10.51
11.03
11.36
12.02
11.89
12.28
14.11
15.38
25.02
12.28
11.63
23
21.42
EV/EBITx
6.934
6.093
5.405
5.493
5.416
5.042
5.348
5.749
5.510
5.892
20.22
5.510
5.501
54
26.79
FCF yield (avg)%
19.79
22.57
21.06
21.25
19.07
21.41
22.92
25.50
24.53
26.23
29.85
24.53
21.99
10
14.91
FCF margin%
3.78
3.49
1.42
1.04
2.72
2.40
4.92
2.62
3.81
3.47
26.09
3.47
3.09
31
0.320
FCF / Net incomex
0.976
1.007
1.022
1.024
0.951
0.936
0.863
0.825
0.793
0.852
0.812
0.852
0.944
74
29.86
ROIC%
6.17
8.66
8.53
11.02
11.87
11.55
14.44
13.51
11.92
10.26
17.95
11.92
11.28
43
16.94
Return on equity%
23.11
23.06
21.76
19.66
19.42
18.73
17.28
19.10
18.72
21.58
9.83
18.73
19.54
28
27.64
Return on assets%
4.73
7.70
8.85
11.36
11.85
10.47
8.19
8.48
5.74
4.72
26.27
8.19
8.33
75
0.24
EPS฿
0.25
0.26
0.25
0.28
0.31
0.33
0.35
0.38
0.42
0.47
0.26
8.40%
6.93%
—
9.73
EPS growth%
5.37
7.33
8.46
5.60
5.53
4.61
4.95
7.41
7.03
9.00
6.20
7.03
6.32
77
0.17
Bookvalue per sh฿
0.08
0.08
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.32
(5.23%)
(5.24%)
—
0.23
FCF per share฿
0.47
0.46
0.48
0.49
0.48
0.45
0.45
0.42
0.44
0.45
0.32
(1.24%)
(0.32%)
—
0.52
Dividend per sh฿
0.43
0.45
0.48
0.45
0.48
0.46
0.49
0.43
0.42
0.39
0.48
(3.93%)
(1.60%)
—
12.68
Div yield (avg)%
19.40
21.67
22.06
20.59
20.93
22.51
20.98
18.97
21.97
19.69
21.05
20.98
20.96
9
28.68
Payout ratio%
13.34
13.76
11.51
10.76
10.23
10.69
12.16
13.81
14.26
14.26
15.53
13.81
12.75
65
360.6
Shares (diluted)M
339.5
362.0
380.6
406.6
373.6
375.2
352.7
330.9
351.0
389.1
355.6
0.81%
1.62%
46
25.01
Buyback yield%
5.14
2.79
1.52
2.09
4.32
4.47
6.67
5.65
6.51
5.67
8.07
5.67
4.80
35
1.303
D/E ratiox
0.860
0.868
0.943
1.010
0.988
1.026
1.110
1.088
1.094
1.070
1.260
1.088
1.018
25
465.2
Enterprise value฿M
74.49
77.84
87.73
93.57
88.63
100.0
96.54
101.3
95.41
93.17
316.8
1.01%
1.37%
52
479.4
LT debt฿M
464.1
452.4
499.4
524.7
601.1
667.4
702.4
824.8
846.2
817.6
354.2
6.35%
6.58%
68
Revenue
฿520.8M
2.13%
1.00×
Cost of revenue
฿363.7M
2.23%
1.01×
Operating expenses
฿78.17M
2.01%
0.99×
Property and equipment
21.29%
Spread over hurdle
(6.17%)