189.1
Revenue฿M
183.1
193.0
201.7
206.5
212.4
219.9
232.9
244.6
257.8
264.3
198.4
4.47%
4.30%
70
21.27
Revenue growth%
3.38
0.44
3.22
1.99
1.39
2.67
1.69
0.40
0.40
0.52
14.08
0.52
1.54
57
8.75
Gross margin%
9.37
12.27
11.63
14.11
15.74
17.30
18.27
20.35
17.78
20.53
7.19
18.27
16.52
86
21.75
Operating margin%
0.40
0.40
1.47
0.40
1.16
3.04
4.29
5.28
7.71
8.34
10.12
5.28
2.25
30
21.47
Net margin%
26.91
28.44
26.45
27.03
28.87
27.30
24.30
24.69
23.04
25.49
5.86
24.69
26.68
8
35.62
P/E ratio (avg)x
32.17
35.49
35.67
34.02
32.94
35.95
34.24
32.60
33.47
37.22
33.38
34.24
34.13
48
37.99
EV/EBITx
9.457
9.051
7.809
7.013
6.753
6.723
5.811
5.180
4.506
4.622
17.64
5.180
6.738
47
22.45
FCF yield (avg)%
2.12
0.77
3.48
3.37
3.65
1.83
0.40
0.40
0.40
0.40
7.07
0.40
1.30
34
27.99
FCF margin%
2.53
3.65
4.81
3.39
3.28
6.11
5.27
8.20
5.30
5.27
14.74
5.30
5.04
84
0.491
FCF / Net incomex
0.848
0.835
0.918
1.021
1.146
1.227
1.266
1.227
1.452
1.502
1.697
1.266
1.186
92
21.87
ROIC%
10.26
10.16
8.82
7.29
7.92
5.86
3.15
1.28
0.40
1.10
24.40
1.28
6.58
11
4.05
Return on equity%
19.14
18.42
18.16
19.83
20.93
18.27
18.96
16.08
17.25
19.36
14.49
18.27
18.69
15
7.21
Return on assets%
7.90
6.66
6.83
6.79
6.00
8.93
10.30
12.50
11.81
9.01
18.93
10.30
8.41
10
0.22
EPS฿
0.15
0.14
0.16
0.15
0.17
0.18
0.19
0.19
0.21
0.21
0.24
3.49%
2.28%
—
22.90
EPS growth%
4.82
5.88
6.70
5.29
5.50
4.00
5.44
3.41
0.63
1.15
15.56
3.41
5.05
49
0.20
Bookvalue per sh฿
0.17
0.18
0.17
0.17
0.17
0.18
0.19
0.17
0.17
0.18
0.22
1.23%
1.19%
—
0.03
FCF per share฿
0.18
0.20
0.22
0.24
0.24
0.26
0.29
0.31
0.33
0.31
0.05
5.64%
7.10%
—
0.21
Dividend per sh฿
0.10
0.11
0.10
0.10
0.10
0.10
0.11
0.11
0.12
0.11
0.13
2.62%
(0.24%)
—
18.65
Div yield (avg)%
27.46
30.25
31.72
31.01
32.69
34.78
37.32
39.46
36.68
37.18
27.42
37.18
33.74
11
10.33
Payout ratio%
6.99
5.51
3.16
1.70
0.40
2.12
5.09
2.56
0.40
2.97
16.33
2.56
2.76
58
491.1
Shares (diluted)M
426.0
425.2
430.6
431.6
453.7
481.5
456.3
458.6
430.4
424.9
466.3
(1.30%)
0.39%
7
6.59
Buyback yield%
10.74
11.62
10.69
8.68
6.28
5.37
6.33
4.93
6.82
7.49
22.54
6.33
7.15
17
0.976
D/E ratiox
0.132
0.123
0.125
0.113
0.127
0.133
0.131
0.126
0.138
0.123
0.761
0.131
0.126
43
167.6
Enterprise value฿M
171.4
178.8
178.3
180.9
157.4
149.5
159.2
155.6
161.1
168.7
146.1
1.40%
(0.81%)
21
26.82
LT debt฿M
52.71
53.11
49.17
53.18
50.12
57.02
52.19
52.39
58.69
59.16
111.1
3.37%
2.19%
6
Revenue
฿264.3M
4.30%
1.00×
Cost of revenue
฿140.3M
4.37%
1.01×
Operating expenses
฿57.34M
4.38%
1.01×
Property and equipment
18.69%
Goodwill & intangibles
16.69%
Spread over hurdle
(2.27%)