170.7
Revenue฿M
135.0
136.9
142.6
147.8
153.5
160.0
162.1
165.1
168.5
177.5
184.0
2.94%
3.16%
18
21.40
Revenue growth%
6.55
8.61
11.36
12.96
12.56
13.74
13.68
11.59
13.94
11.54
13.18
13.68
12.07
23
29.78
Gross margin%
12.20
11.36
12.38
13.81
11.42
12.98
15.24
15.30
13.98
12.43
29.61
13.98
12.70
16
4.70
Operating margin%
25.08
23.48
25.83
23.79
22.99
24.18
22.26
23.07
25.42
23.15
7.76
23.15
23.64
26
3.40
Net margin%
32.40
33.18
35.38
38.37
41.05
43.82
41.63
42.24
39.48
37.03
23.36
41.63
38.93
31
12.21
P/E ratio (avg)x
21.29
21.84
22.47
23.46
20.41
20.95
17.91
16.85
15.81
15.19
13.35
16.85
20.68
86
33.40
EV/EBITx
33.57
32.74
35.15
37.76
38.86
38.87
43.72
49.65
55.11
60.01
17.42
49.65
38.86
26
29.22
FCF yield (avg)%
2.66
1.00
3.82
1.13
0.40
0.40
0.40
0.60
0.80
0.40
26.64
0.40
0.70
91
25.95
FCF margin%
20.01
21.57
22.43
20.68
21.12
21.45
23.20
26.07
26.09
25.97
6.60
25.97
22.00
21
1.482
FCF / Net incomex
1.091
1.246
1.226
1.138
1.250
1.258
1.247
1.252
1.429
1.352
0.759
1.258
1.248
35
24.36
ROIC%
23.41
25.46
25.99
25.40
26.12
23.94
21.92
23.95
24.40
24.51
10.38
23.95
24.46
30
8.96
Return on equity%
2.81
0.90
0.40
0.40
1.15
0.40
0.40
0.88
2.79
2.23
2.67
0.88
0.89
60
11.89
Return on assets%
12.65
13.87
12.27
11.23
12.99
10.27
11.40
10.02
9.10
7.28
19.91
10.02
11.32
75
0.12
EPS฿
0.41
0.45
0.47
0.52
0.54
0.60
0.68
0.80
0.96
0.94
0.13
11.84%
9.53%
—
23.59
EPS growth%
2.11
0.40
0.40
0.40
0.51
3.32
4.75
6.25
8.49
7.60
2.74
6.25
2.71
89
0.29
Bookvalue per sh฿
0.28
0.28
0.30
0.31
0.31
0.32
0.34
0.36
0.37
0.39
0.09
4.67%
3.18%
—
0.27
FCF per share฿
0.08
0.08
0.09
0.10
0.12
0.11
0.12
0.13
0.12
0.12
0.12
(0.07%)
4.60%
—
0.11
Dividend per sh฿
0.12
0.11
0.11
0.12
0.10
0.10
0.11
0.11
0.12
0.12
0.10
3.09%
0.08%
—
9.36
Div yield (avg)%
18.24
17.61
17.58
18.22
16.38
14.65
16.49
15.40
17.49
16.40
4.79
16.40
16.99
23
7.89
Payout ratio%
2.80
0.40
0.40
0.40
0.40
0.40
2.18
0.58
2.88
3.83
23.35
2.18
0.49
13
665.2
Shares (diluted)M
407.3
354.1
334.0
312.6
325.2
314.4
277.8
276.2
279.0
248.8
631.1
(5.22%)
(6.05%)
83
26.14
Buyback yield%
31.74
30.09
27.24
25.41
26.46
28.97
29.74
32.57
32.53
33.75
24.35
32.53
29.91
49
1.278
D/E ratiox
0.926
0.975
1.070
1.099
1.159
1.144
1.262
1.298
1.260
1.234
1.415
1.260
1.152
75
138.0
Enterprise value฿M
26.05
25.49
25.73
24.48
26.55
26.46
24.33
21.92
21.44
22.72
103.4
(3.07%)
(1.56%)
45
157.4
LT debt฿M
128.0
130.3
114.0
122.8
107.4
91.28
95.59
93.77
96.71
101.4
8.422
(1.15%)
(2.24%)
9
Revenue
฿177.5M
3.16%
1.00×
Cost of revenue
฿94.37M
2.99%
0.98×
Operating expenses
฿31.47M
3.10%
0.99×
Cash and investments
16.95%
Property and equipment
16.51%
Spread over hurdle
13.60%