34.85
Revenue฿M
272.7
286.5
310.7
335.3
356.7
384.3
414.8
436.9
469.8
491.5
36.47
6.62%
6.81%
10
18.82
Revenue growth%
19.49
20.02
17.23
20.17
21.68
22.43
21.05
22.07
21.19
18.37
28.21
21.19
20.61
29
24.29
Gross margin%
26.00
25.37
26.34
24.32
22.98
20.57
19.25
20.88
23.76
26.23
22.61
20.88
24.04
88
7.84
Operating margin%
0.40
1.84
1.93
4.18
6.93
4.66
4.73
2.17
1.71
4.65
27.78
4.65
3.18
47
16.55
Net margin%
12.08
10.40
11.49
10.79
8.28
10.09
12.46
14.86
14.13
13.88
28.71
13.88
11.78
54
34.12
P/E ratio (avg)x
33.02
34.22
30.88
33.75
36.12
33.47
30.21
30.88
32.40
33.67
20.04
32.40
33.25
67
6.358
EV/EBITx
43.84
46.82
51.83
56.80
67.27
77.53
76.53
78.69
94.14
102.3
11.57
78.69
71.90
25
2.11
FCF yield (avg)%
23.82
26.16
24.17
25.21
24.81
25.03
25.98
24.20
21.23
23.06
28.85
24.20
24.51
95
19.23
FCF margin%
17.19
16.66
14.76
12.43
12.38
13.75
10.79
11.38
9.99
7.72
25.81
10.79
12.40
95
0.896
FCF / Net incomex
0.557
0.579
0.631
0.651
0.684
0.797
0.923
0.926
1.048
1.181
1.303
0.926
0.741
10
18.29
ROIC%
18.36
19.48
16.64
15.03
16.24
16.45
13.90
12.53
12.33
12.11
27.42
12.53
15.64
49
18.68
Return on equity%
22.90
25.84
23.10
22.86
23.30
25.78
24.04
25.36
22.58
24.14
10.82
24.14
23.67
48
14.11
Return on assets%
12.69
11.79
9.16
11.20
10.99
13.02
12.40
9.70
7.34
9.29
11.91
9.70
11.09
26
0.23
EPS฿
0.47
0.57
0.57
0.57
0.58
0.58
0.67
0.76
0.83
0.96
0.25
10.42%
9.10%
—
29.42
EPS growth%
15.56
14.05
15.53
16.43
18.02
17.45
16.44
15.36
13.42
15.27
29.43
15.36
15.55
22
0.40
Bookvalue per sh฿
0.24
0.27
0.32
0.34
0.33
0.39
0.40
0.41
0.44
0.48
0.37
7.86%
9.01%
—
0.26
FCF per share฿
0.27
0.30
0.31
0.35
0.40
0.45
0.44
0.47
0.48
0.54
0.38
6.19%
8.77%
—
0.20
Dividend per sh฿
0.37
0.38
0.40
0.35
0.33
0.34
0.32
0.34
0.33
0.29
0.23
(2.40%)
(3.86%)
—
16.41
Div yield (avg)%
29.25
31.60
32.60
33.22
32.39
35.06
37.78
37.99
38.81
38.74
17.32
37.99
34.14
69
12.31
Payout ratio%
27.34
29.56
27.86
27.33
26.05
26.37
23.73
22.22
21.69
24.49
11.25
23.73
26.21
24
1.048
Shares (diluted)B
1.461
1.446
1.483
1.681
1.687
1.709
1.817
1.891
2.204
2.418
1.058
7.46%
5.31%
78
15.15
Buyback yield%
9.66
8.94
7.97
5.22
6.91
7.85
6.52
4.83
3.41
3.49
6.95
4.83
6.72
43
0.700
D/E ratiox
1.363
1.374
1.400
1.346
1.419
1.358
1.267
1.405
1.241
1.383
0.541
1.358
1.368
48
169.5
Enterprise value฿M
192.4
205.5
211.8
220.6
211.1
207.8
234.8
266.9
271.4
258.9
354.8
4.17%
3.24%
32
128.6
LT debt฿M
275.4
276.5
291.6
265.9
275.0
311.2
304.3
342.2
328.6
324.1
353.3
3.34%
2.04%
64
Revenue
฿491.5M
6.81%
1.00×
Cost of revenue
฿264.5M
6.85%
1.00×
Operating expenses
฿68.93M
6.86%
1.01×
Property and equipment
18.37%