24.92
Revenue฿M
130.6
136.3
139.3
143.6
151.5
156.0
163.2
172.3
180.2
186.2
27.78
4.22%
4.08%
48
7.91
Revenue growth%
25.51
23.12
24.82
23.00
24.70
24.09
22.75
22.78
23.21
22.56
19.36
22.78
23.16
83
6.00
Gross margin%
31.52
28.84
31.29
29.64
28.57
26.70
29.69
30.03
32.62
33.86
6.73
30.03
29.86
89
13.93
Operating margin%
20.76
23.22
20.57
18.41
15.55
15.00
16.93
16.67
14.72
13.50
16.44
15.00
16.80
75
5.02
Net margin%
28.46
28.13
30.54
32.88
31.69
28.99
30.71
30.50
30.41
31.82
3.95
30.50
30.52
23
20.67
P/E ratio (avg)x
24.11
24.71
27.71
27.64
28.04
29.11
29.92
31.82
31.62
34.95
24.40
31.62
28.57
85
8.513
EV/EBITx
24.12
23.84
21.69
21.48
23.76
21.86
22.80
24.25
22.39
25.60
16.94
22.80
23.28
41
22.40
FCF yield (avg)%
11.49
9.93
9.27
10.82
13.55
14.55
16.29
15.59
18.29
20.95
17.67
16.29
14.05
22
5.83
FCF margin%
17.12
14.65
13.14
14.24
12.82
10.42
9.77
10.23
12.28
9.82
19.05
10.23
12.55
79
1.231
FCF / Net incomex
1.107
1.267
1.343
1.437
1.475
1.751
2.032
2.059
2.451
2.659
1.418
2.059
1.613
93
11.87
ROIC%
6.88
5.88
5.14
6.20
5.82
7.85
5.75
6.52
7.64
5.84
13.53
6.52
6.04
37
6.88
Return on equity%
25.99
27.14
29.49
28.35
27.88
26.91
29.02
27.21
24.88
25.72
4.65
26.91
27.18
26
24.60
Return on assets%
14.81
14.89
13.77
13.48
15.42
18.30
17.18
14.52
14.07
16.73
16.43
16.73
14.85
25
0.05
EPS฿
0.07
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.07
0.06
0.05
(1.99%)
(0.92%)
—
17.95
EPS growth%
30.67
31.40
31.35
33.77
31.03
33.81
32.28
31.74
29.88
30.62
16.01
31.74
31.37
10
0.17
Bookvalue per sh฿
0.21
0.24
0.26
0.27
0.32
0.36
0.43
0.44
0.51
0.61
0.16
13.91%
13.22%
—
0.16
FCF per share฿
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.10
4.65%
7.09%
—
0.07
Dividend per sh฿
0.26
0.28
0.32
0.31
0.33
0.34
0.37
0.40
0.46
0.48
0.16
7.88%
8.00%
—
8.26
Div yield (avg)%
7.51
4.73
7.48
7.69
5.85
6.63
5.96
3.49
3.97
4.10
12.54
4.10
5.91
94
9.51
Payout ratio%
7.61
5.43
7.94
5.05
5.43
7.37
4.97
6.39
4.80
5.70
24.90
5.70
5.56
28
342.5
Shares (diluted)M
406.8
398.5
458.0
450.2
422.3
396.0
422.6
469.8
476.5
488.5
334.3
2.95%
3.03%
57
4.45
Buyback yield%
31.78
29.14
29.11
27.92
28.33
27.83
28.76
26.31
26.34
27.82
17.60
27.82
28.13
53
1.468
D/E ratiox
0.979
0.927
0.932
0.967
1.045
1.078
1.013
1.129
1.225
1.288
0.274
1.129
1.029
52
118.9
Enterprise value฿M
217.6
227.9
256.2
273.9
282.4
267.8
257.2
294.7
287.3
272.1
148.1
(0.74%)
2.10%
40
33.71
LT debt฿M
185.7
220.6
265.4
311.9
328.3
318.6
319.5
337.2
382.4
458.9
86.39
6.93%
10.58%
21
Revenue
฿186.2M
4.08%
1.00×
Cost of revenue
฿86.59M
3.74%
0.97×
Operating expenses
฿37.95M
4.24%
1.02×
Property and equipment
19.04%
Goodwill & intangibles
17.48%