138.1
Revenue฿M
92.25
96.41
102.3
108.9
114.5
122.6
131.2
138.9
144.4
153.5
146.2
6.04%
5.83%
30
7.58
Revenue growth%
17.26
15.56
16.27
13.82
12.25
10.82
12.04
9.46
12.24
13.74
20.24
12.04
13.00
83
4.92
Gross margin%
14.48
12.75
12.69
12.14
12.76
10.33
13.26
12.04
9.13
10.52
25.36
10.52
12.42
91
21.15
Operating margin%
10.59
11.30
8.60
11.04
8.55
9.67
11.42
13.27
11.33
12.43
4.11
11.42
11.17
81
18.20
Net margin%
13.53
13.45
13.39
10.55
10.06
12.53
10.26
12.28
9.36
9.54
19.96
10.26
11.41
83
32.32
P/E ratio (avg)x
61.05
61.60
61.34
63.02
61.14
66.59
66.41
69.62
69.49
73.23
26.47
69.49
64.71
65
34.17
EV/EBITx
41.32
45.79
49.90
53.49
57.78
53.82
52.59
47.14
43.68
40.11
37.28
47.14
48.52
29
17.55
FCF yield (avg)%
27.92
26.24
27.04
26.87
24.00
21.93
19.19
17.47
16.78
19.14
3.16
19.14
22.96
45
6.86
FCF margin%
19.70
16.80
17.06
19.61
19.59
17.39
19.74
20.13
17.58
17.45
25.61
17.58
18.58
87
1.374
FCF / Net incomex
0.705
0.664
0.690
0.737
0.735
0.712
0.759
0.801
0.796
0.757
0.321
0.759
0.736
84
6.07
ROIC%
22.98
21.26
18.45
19.47
20.67
20.39
22.50
20.72
18.95
19.06
11.92
20.39
20.53
54
9.81
Return on equity%
2.10
3.24
2.12
0.40
0.40
0.40
0.40
2.44
1.56
2.37
11.09
1.56
1.83
46
8.65
Return on assets%
33.04
33.59
33.86
33.19
33.20
32.69
30.14
32.82
34.94
32.59
6.98
32.69
33.11
19
0.01
EPS฿
0.01
—
—
—
—
—
—
—
—
—
0.01
(5.59%)
(4.84%)
—
4.27
EPS growth%
12.83
11.11
9.83
10.37
12.00
14.19
16.18
16.02
17.51
19.78
12.87
16.18
13.51
87
0.01
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.47%
10.29%
—
0.01
FCF per share฿
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.11%
6.53%
—
0.01
Dividend per sh฿
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.78%
2.58%
—
19.66
Div yield (avg)%
30.90
31.95
31.91
29.71
31.77
30.63
33.48
35.60
37.00
38.12
24.87
35.60
31.93
20
15.21
Payout ratio%
13.04
14.86
13.66
16.43
15.17
16.28
17.13
18.05
16.76
17.26
15.70
17.13
16.35
77
5.669
Shares (diluted)B
6.850
7.297
7.081
7.550
7.522
8.820
8.823
10.10
10.33
11.91
5.587
9.63%
5.76%
32
23.81
Buyback yield%
10.95
13.76
12.08
11.14
13.40
10.71
10.40
9.06
6.52
6.36
7.03
9.06
10.83
35
0.446
D/E ratiox
2.119
2.393
2.774
3.185
3.384
3.218
3.525
3.713
3.685
3.943
0.599
3.685
3.301
69
41.03
Enterprise value฿M
127.2
148.3
150.3
168.1
168.8
173.7
190.8
204.0
202.6
225.2
9.470
5.94%
6.40%
68
126.0
LT debt฿M
110.3
117.6
115.2
103.3
96.85
104.7
94.96
87.07
91.00
93.11
62.97
(0.78%)
(1.07%)
33
Revenue
฿153.5M
5.83%
1.00×
Cost of revenue
฿107.4M
5.83%
1.00×
Operating expenses
฿27.41M
6.06%
1.02×
Property and equipment
18.59%
Spread over hurdle
(5.65%)