55.39
Revenue฿M
66.64
68.40
71.51
74.68
78.15
82.15
84.31
89.46
92.20
95.78
61.35
4.15%
4.37%
19
20.67
Revenue growth%
1.57
1.66
1.64
3.18
0.40
0.40
1.00
0.40
2.22
1.97
14.87
1.00
1.61
16
11.91
Gross margin%
17.10
15.74
17.20
18.89
20.72
20.50
23.38
23.23
20.58
21.86
25.69
21.86
20.54
28
21.27
Operating margin%
2.29
0.40
0.40
0.48
0.40
0.40
0.40
0.40
2.31
0.70
11.43
0.40
0.40
78
10.12
Net margin%
6.73
6.08
7.61
7.81
5.76
3.81
3.36
2.20
3.22
3.63
20.03
3.36
4.79
47
28.04
P/E ratio (avg)x
8.849
9.377
10.20
9.941
9.520
9.278
10.35
9.812
10.27
9.385
14.47
9.812
9.666
81
35.83
EV/EBITx
34.01
32.75
34.69
32.36
36.48
41.77
39.84
39.75
39.16
43.89
13.59
39.84
37.82
66
15.65
FCF yield (avg)%
9.24
7.96
10.11
8.44
9.08
8.07
6.43
3.81
3.69
2.27
18.44
3.81
8.01
87
4.30
FCF margin%
15.82
16.05
18.58
21.46
22.94
21.12
19.10
17.27
19.45
22.22
24.36
19.45
19.28
67
0.379
FCF / Net incomex
1.218
1.123
1.152
1.043
1.000
0.918
0.839
0.838
0.898
0.800
1.132
0.839
0.959
92
8.89
ROIC%
13.80
16.68
17.84
15.60
16.94
16.24
15.56
14.60
13.94
14.04
3.08
14.60
15.58
56
17.39
Return on equity%
13.09
10.61
13.21
12.90
11.55
12.87
14.91
16.89
16.21
14.12
22.14
14.91
13.15
15
21.74
Return on assets%
2.70
5.67
8.37
8.01
5.54
5.17
3.06
3.28
1.18
2.13
11.32
3.06
4.23
93
0.11
EPS฿
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.12
(7.52%)
(4.78%)
—
26.87
EPS growth%
8.84
9.10
6.89
6.50
9.00
8.11
8.37
9.96
10.83
11.65
2.26
9.96
8.92
42
0.10
Bookvalue per sh฿
0.15
0.15
0.16
0.16
0.17
0.17
0.15
0.15
0.16
0.15
0.11
(2.76%)
0.06%
—
0.14
FCF per share฿
0.08
0.09
0.10
0.12
0.14
0.16
0.18
0.18
0.21
0.22
0.08
10.37%
12.73%
—
0.14
Dividend per sh฿
0.13
0.13
0.14
0.16
0.17
0.17
0.19
0.20
0.23
0.22
0.13
5.00%
5.96%
—
8.42
Div yield (avg)%
29.50
27.59
28.84
30.08
30.68
32.54
30.43
31.86
34.78
37.45
28.32
32.54
30.55
6
15.13
Payout ratio%
0.85
1.90
4.80
3.60
1.40
4.09
5.46
5.44
8.05
10.36
7.14
5.46
4.44
11
0.685
Shares (diluted)B
0.907
0.847
0.941
1.045
1.148
1.257
1.179
1.178
1.116
1.084
0.674
(1.14%)
3.24%
59
3.42
Buyback yield%
30.89
31.62
32.17
30.35
29.42
31.77
33.66
36.16
38.40
38.61
27.14
36.16
31.97
89
0.585
D/E ratiox
0.763
0.791
0.739
0.790
0.776
0.764
0.727
0.658
0.665
0.618
0.881
0.665
0.751
78
12.26
Enterprise value฿M
48.60
47.06
55.00
63.97
63.55
72.33
79.00
88.73
99.10
107.1
73.34
11.00%
9.61%
15
48.75
LT debt฿M
63.47
59.82
60.68
54.71
52.45
48.76
50.15
53.73
60.25
54.18
59.57
0.65%
(1.17%)
34
Revenue
฿95.78M
4.37%
1.00×
Cost of revenue
฿46.07M
3.80%
0.95×
Operating expenses
฿21.68M
4.80%
1.04×
Property and equipment
15.07%
Cash and investments
14.21%
Return on capital
106.61%
Spread over hurdle
97.20%