353.6
Revenue฿M
219.4
233.8
251.4
271.0
298.8
325.8
345.2
369.0
390.6
414.4
387.9
6.76%
7.38%
30
9.78
Revenue growth%
36.44
38.90
39.97
37.92
38.83
39.62
38.32
39.61
39.43
38.77
28.69
39.43
38.87
90
22.32
Gross margin%
10.46
11.22
9.57
8.10
8.46
6.84
6.57
9.12
11.61
10.07
17.46
9.12
9.34
35
18.18
Operating margin%
7.19
7.62
6.57
6.60
5.99
4.19
2.14
3.89
4.44
1.47
14.71
3.89
5.22
81
25.10
Net margin%
0.40
0.40
0.92
1.38
0.40
2.72
5.25
2.45
3.42
6.41
14.71
3.42
1.92
14
36.50
P/E ratio (avg)x
30.07
33.40
31.35
30.12
26.90
29.49
30.31
26.97
30.07
31.73
11.93
30.07
30.10
12
26.56
EV/EBITx
30.41
36.32
43.09
48.62
48.75
48.91
53.59
62.46
65.29
64.16
32.21
62.46
48.83
68
9.55
FCF yield (avg)%
26.00
25.02
26.98
28.93
31.00
32.33
31.69
31.07
30.12
29.49
21.80
31.07
29.80
21
23.45
FCF margin%
17.20
17.24
15.82
17.80
15.54
14.09
14.56
13.64
10.71
10.39
8.67
13.64
15.05
47
0.109
FCF / Net incomex
0.149
0.160
0.162
0.167
0.167
0.181
0.197
0.213
0.230
0.203
0.397
0.203
0.174
75
29.67
ROIC%
19.64
22.13
21.63
19.00
20.92
18.35
19.48
21.16
23.20
20.97
22.05
20.97
20.94
90
8.79
Return on equity%
1.29
2.41
3.56
1.13
0.40
0.44
0.89
0.40
1.76
3.75
6.49
0.89
1.21
48
15.76
Return on assets%
24.15
25.11
24.24
24.01
21.15
19.65
18.69
19.31
21.51
21.81
5.58
19.65
21.66
90
0.36
EPS฿
0.12
0.11
0.11
0.10
0.11
0.12
0.12
0.12
0.13
0.14
0.40
5.78%
0.65%
—
18.22
EPS growth%
24.63
22.56
21.82
19.95
22.59
20.86
22.21
20.01
20.69
20.04
27.67
20.69
21.34
20
0.16
Bookvalue per sh฿
0.29
0.30
0.35
0.42
0.44
0.44
0.49
0.55
0.58
0.62
0.08
6.86%
8.13%
—
0.15
FCF per share฿
0.33
0.34
0.37
0.40
0.38
0.36
0.36
0.32
0.36
0.40
0.12
0.81%
3.04%
—
0.12
Dividend per sh฿
0.14
0.15
0.14
0.16
0.16
0.17
0.19
0.17
0.16
0.17
0.11
1.37%
3.41%
—
10.99
Div yield (avg)%
17.38
17.09
15.46
16.41
18.17
19.63
19.84
21.26
23.50
22.15
13.43
21.26
18.90
59
11.46
Payout ratio%
7.03
6.74
4.38
6.37
6.43
3.82
1.60
1.31
0.40
2.80
20.39
1.60
4.10
42
0.584
Shares (diluted)B
0.762
0.921
0.913
1.080
1.111
1.276
1.497
1.674
1.780
1.860
0.595
10.86%
10.26%
41
9.64
Buyback yield%
22.98
24.49
24.27
21.82
21.06
23.67
24.45
23.66
24.12
23.69
24.67
23.69
23.68
81
1.089
D/E ratiox
0.993
1.064
0.998
0.967
0.872
0.903
0.859
0.780
0.742
0.730
0.284
0.780
0.888
28
317.0
Enterprise value฿M
262.4
261.3
246.4
276.9
284.2
265.0
251.7
273.4
250.3
225.4
281.1
(4.53%)
(0.31%)
57
376.8
LT debt฿M
370.8
394.9
429.0
412.4
376.0
357.2
388.8
390.4
360.0
382.1
209.4
0.32%
0.41%
51
Revenue
฿414.4M
7.38%
1.00×
Cost of revenue
฿247.1M
7.20%
0.98×
Operating expenses
฿50.36M
7.73%
1.03×
Property and equipment
17.62%
Spread over hurdle
26.20%