144.7
Revenue฿M
106.8
111.1
112.5
117.5
121.0
122.4
126.7
133.0
133.3
136.9
155.0
2.50%
2.84%
89
23.35
Revenue growth%
26.30
24.72
24.64
25.27
27.34
25.13
22.93
22.57
25.38
23.61
13.10
23.61
24.92
60
29.42
Gross margin%
17.13
18.00
17.35
15.38
14.53
17.15
17.36
17.43
18.25
20.93
2.49
17.43
17.35
27
5.06
Operating margin%
8.08
8.26
10.65
8.32
11.13
13.11
15.64
15.12
15.90
16.42
7.97
15.64
12.12
16
16.16
Net margin%
9.37
11.68
13.00
12.71
15.28
17.89
15.94
18.72
20.39
18.06
17.56
18.06
15.61
37
25.02
P/E ratio (avg)x
31.65
31.54
28.20
28.98
29.45
30.36
29.55
29.14
27.63
27.16
17.67
29.14
29.29
8
20.48
EV/EBITx
28.80
33.38
37.49
40.34
40.13
40.56
44.34
44.27
46.93
48.70
17.85
44.34
40.45
71
3.55
FCF yield (avg)%
27.19
28.54
30.35
29.05
29.17
28.02
25.23
24.00
21.67
20.19
18.43
24.00
27.60
18
15.62
FCF margin%
27.06
26.56
27.34
24.67
25.34
24.94
26.12
25.94
24.17
25.81
19.87
25.81
25.87
14
0.451
FCF / Net incomex
1.304
1.484
1.624
1.522
1.665
1.865
2.098
2.278
2.253
2.404
1.390
2.253
1.765
60
7.67
ROIC%
14.47
11.99
10.06
8.76
11.64
13.26
15.55
13.97
15.06
17.71
10.29
15.06
13.62
86
16.88
Return on equity%
9.78
10.55
13.05
15.60
16.96
15.99
17.02
18.50
18.03
18.80
22.88
18.03
16.47
28
28.80
Return on assets%
4.35
6.20
8.97
11.55
12.27
10.18
10.38
8.78
6.86
5.42
26.70
8.78
8.88
13
0.11
EPS฿
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.11
0.78%
0.70%
—
14.79
EPS growth%
9.40
8.13
10.75
11.38
10.67
8.25
10.96
10.45
11.58
8.67
4.65
10.45
10.56
80
0.12
Bookvalue per sh฿
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.15
3.46%
3.27%
—
0.15
FCF per share฿
0.11
0.12
0.12
0.11
0.11
0.11
0.11
0.10
0.09
0.10
0.05
(2.14%)
(1.23%)
—
0.05
Dividend per sh฿
0.13
0.14
0.16
0.16
0.18
0.19
0.22
0.26
0.28
0.30
0.15
11.16%
8.89%
—
10.95
Div yield (avg)%
21.58
23.57
21.19
21.01
20.33
22.20
23.46
25.55
25.06
23.28
27.88
23.46
22.74
24
12.95
Payout ratio%
4.62
2.88
3.97
3.36
5.47
5.42
4.58
6.53
9.05
6.49
23.15
6.49
5.02
31
589.5
Shares (diluted)M
711.3
658.4
562.4
583.4
587.8
633.3
546.1
566.6
558.7
520.2
605.0
(2.41%)
(2.26%)
52
19.54
Buyback yield%
27.86
29.05
26.63
25.86
25.25
27.78
28.29
27.09
26.90
26.18
28.62
27.09
27.00
29
0.515
D/E ratiox
1.407
1.579
1.515
1.709
1.635
1.851
2.016
2.311
2.261
2.213
1.275
2.213
1.780
21
101.9
Enterprise value฿M
203.2
234.9
271.3
319.8
348.7
422.8
470.4
545.8
628.4
661.5
80.36
13.66%
13.66%
95
26.54
LT debt฿M
59.64
61.30
61.56
54.77
50.48
45.71
48.50
47.80
51.97
52.72
78.54
0.87%
(1.99%)
89
Revenue
฿136.9M
2.84%
1.00×
Cost of revenue
฿73.82M
2.93%
1.01×
Operating expenses
฿23.28M
2.54%
0.97×
Goodwill & intangibles
21.38%
Property and equipment
17.57%
Spread over hurdle
12.66%