129.0
Revenue฿M
118.2
122.0
126.3
125.1
127.8
131.3
129.9
131.1
130.6
129.5
136.2
0.27%
1.15%
26
29.60
Revenue growth%
6.96
9.50
11.08
8.80
7.83
7.43
4.79
7.41
7.49
8.09
2.86
7.43
7.66
81
9.79
Gross margin%
7.82
6.62
5.89
8.19
5.75
8.09
6.55
6.77
5.64
7.05
18.16
6.77
6.69
57
2.33
Operating margin%
0.93
0.40
0.88
2.41
4.83
7.15
6.83
4.09
1.91
0.40
9.50
4.09
2.16
12
18.88
Net margin%
33.14
31.64
30.14
31.45
32.44
33.51
33.54
35.72
35.18
32.76
11.27
33.54
32.95
69
28.56
P/E ratio (avg)x
16.40
15.06
14.36
15.41
16.94
17.34
18.24
16.23
15.26
16.45
32.73
16.45
16.31
12
15.68
EV/EBITx
35.56
32.50
30.39
32.59
34.24
31.54
32.93
31.07
33.30
37.65
31.57
32.93
32.76
19
7.58
FCF yield (avg)%
28.03
27.17
28.99
26.56
27.54
29.37
30.71
32.12
34.33
32.67
11.51
32.12
29.18
69
8.13
FCF margin%
7.98
10.36
12.00
11.45
13.39
10.69
8.41
10.42
7.89
6.93
21.79
8.41
10.39
62
0.805
FCF / Net incomex
1.003
1.101
1.019
0.928
0.922
0.984
1.123
1.236
1.273
1.446
1.430
1.236
1.060
21
15.71
ROIC%
29.84
28.56
27.21
28.52
31.38
33.49
31.64
33.44
31.82
30.80
29.75
31.82
31.09
83
8.99
Return on equity%
11.97
9.40
9.65
8.52
7.53
5.59
7.06
8.49
5.61
7.90
17.56
7.06
8.19
38
19.39
Return on assets%
24.12
25.65
25.41
24.87
26.49
27.00
26.78
27.17
25.07
26.80
23.92
26.80
26.07
76
0.06
EPS฿
0.07
0.08
0.07
0.08
0.08
0.09
0.10
0.09
0.10
0.11
0.07
5.76%
4.20%
—
10.43
EPS growth%
5.16
7.11
5.60
5.23
3.09
0.40
0.40
2.48
1.37
1.81
3.30
1.37
2.78
37
0.07
Bookvalue per sh฿
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.05
2.02%
0.33%
—
0.05
FCF per share฿
0.07
0.07
0.08
0.08
0.09
0.10
0.11
0.13
0.13
0.14
0.08
7.65%
7.06%
—
0.05
Dividend per sh฿
0.06
0.06
0.05
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.04
1.86%
1.79%
—
25.40
Div yield (avg)%
18.67
18.99
16.15
18.53
16.84
15.11
15.54
14.80
14.34
11.80
25.75
14.80
15.85
44
17.76
Payout ratio%
17.72
17.39
16.24
15.77
16.13
18.83
15.84
14.59
13.40
15.39
23.59
15.39
15.98
59
1.558
Shares (diluted)B
2.166
2.452
2.808
2.604
2.577
2.388
2.481
2.259
2.316
2.625
1.603
0.37%
2.12%
31
28.45
Buyback yield%
4.60
1.67
0.65
0.40
1.95
2.66
1.90
0.82
0.64
0.40
21.37
0.82
1.25
25
0.410
D/E ratiox
0.424
0.466
0.505
0.498
0.544
0.499
0.464
0.437
0.482
0.495
0.631
0.482
0.488
93
138.3
Enterprise value฿M
203.6
218.8
220.7
260.1
307.4
310.3
315.9
325.3
372.1
436.5
123.8
7.26%
8.95%
36
77.91
LT debt฿M
129.6
126.7
138.1
150.1
171.6
178.7
189.3
189.2
189.7
179.8
27.23
0.94%
2.47%
95
Revenue
฿129.5M
1.15%
1.00×
Cost of revenue
฿90.67M
1.15%
1.00×
Operating expenses
฿23.39M
1.23%
1.01×
Property and equipment
16.23%
Goodwill & intangibles
15.27%