159.3
Revenue฿M
179.8
196.0
207.1
218.6
237.7
255.5
277.1
293.5
323.0
348.0
163.1
7.93%
7.45%
53
26.62
Revenue growth%
18.18
20.85
18.05
15.56
16.06
17.13
17.68
18.68
16.58
17.94
19.08
17.68
17.81
35
3.56
Gross margin%
10.42
8.30
10.62
13.54
15.48
16.34
15.95
15.18
16.35
16.37
11.88
16.34
15.33
10
23.32
Operating margin%
12.51
12.13
11.00
13.47
14.37
13.45
13.87
13.50
13.82
12.66
29.90
13.50
13.46
57
20.25
Net margin%
16.04
17.12
15.35
16.49
15.21
17.77
16.86
18.71
18.05
20.28
29.27
18.05
16.99
62
31.67
P/E ratio (avg)x
50.70
57.21
66.20
66.15
72.84
84.41
96.36
96.80
110.2
124.7
36.91
96.80
78.63
61
28.54
EV/EBITx
12.63
13.26
12.80
12.81
14.19
14.14
13.04
12.63
11.45
11.50
37.46
12.63
12.81
52
14.82
FCF yield (avg)%
9.65
11.92
13.51
11.22
11.15
13.72
13.61
12.71
12.60
13.57
28.02
13.57
12.66
79
21.08
FCF margin%
12.98
15.35
15.62
16.80
16.23
13.44
14.40
15.88
17.97
19.26
21.11
15.88
15.75
23
1.320
FCF / Net incomex
1.443
1.603
1.838
1.952
2.149
2.150
2.378
2.741
3.116
3.085
0.737
2.741
2.150
26
4.51
ROIC%
32.83
32.67
34.81
34.01
35.92
35.19
32.27
34.74
37.29
38.44
9.12
35.19
34.77
86
19.43
Return on equity%
27.21
24.21
23.21
25.15
23.44
20.51
20.22
22.59
24.16
24.68
13.61
22.59
23.80
11
25.44
Return on assets%
24.07
26.03
24.48
24.59
26.63
24.78
24.76
22.38
21.89
21.29
22.52
22.38
24.54
33
0.02
EPS฿
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.02
5.53%
2.82%
—
9.58
EPS growth%
3.22
2.99
0.40
1.53
0.40
0.45
0.40
0.52
1.76
0.57
18.04
0.52
0.55
11
0.01
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
0.01
(3.06%)
(2.87%)
—
0.01
FCF per share฿
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.08
0.01
6.70%
7.82%
—
0.02
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
0.01
0.05%
(0.90%)
—
13.44
Div yield (avg)%
3.07
2.38
0.40
0.40
0.40
2.64
5.16
7.14
4.47
2.12
16.79
4.47
2.51
55
27.03
Payout ratio%
8.52
10.89
10.93
11.21
9.29
11.64
10.36
10.81
12.47
12.22
24.84
11.64
10.91
42
9.443
Shares (diluted)B
12.05
13.21
14.62
13.85
13.48
12.59
11.41
12.54
12.87
13.72
9.563
0.36%
1.82%
14
13.66
Buyback yield%
8.03
8.91
9.44
7.37
6.73
4.66
6.67
4.59
5.72
3.48
21.14
4.66
6.70
56
1.534
D/E ratiox
0.703
0.744
0.790
0.848
0.815
0.750
0.780
0.716
0.712
0.723
1.556
0.723
0.747
84
73.59
Enterprise value฿M
114.0
101.7
87.36
76.76
73.98
77.27
83.41
74.12
73.83
66.15
105.7
(2.21%)
(6.50%)
75
199.4
LT debt฿M
388.3
397.1
453.7
531.0
562.6
640.5
756.7
838.6
890.8
855.0
173.0
8.73%
7.91%
74
Revenue
฿348.0M
7.45%
1.00×
Cost of revenue
฿243.6M
7.45%
1.00×
Operating expenses
฿56.84M
7.30%
0.99×
Cash and investments
19.00%
Property and equipment
14.31%
Spread over hurdle
(0.12%)