281.0
Revenue฿M
236.6
256.6
266.7
283.3
302.8
321.0
335.9
358.6
381.6
400.8
310.2
5.77%
6.04%
90
16.63
Revenue growth%
2.74
5.45
7.57
5.35
6.49
9.14
9.44
9.04
9.91
12.63
27.30
9.44
8.31
72
11.45
Gross margin%
29.73
28.80
30.39
31.19
29.72
27.86
25.16
26.04
26.92
24.56
12.11
26.04
28.33
82
3.76
Operating margin%
9.10
11.52
13.68
12.67
9.79
8.97
11.90
13.58
13.77
11.27
16.41
11.90
11.71
8
2.09
Net margin%
8.27
9.96
9.59
11.67
12.82
10.99
11.20
12.16
11.99
13.70
22.35
11.99
11.43
70
6.496
P/E ratio (avg)x
31.49
30.66
30.56
34.62
32.56
34.85
39.39
42.68
48.70
45.17
18.38
42.68
34.73
54
35.85
EV/EBITx
26.45
25.74
26.27
28.61
31.64
32.28
33.82
33.68
34.55
40.61
17.78
33.82
31.96
7
13.26
FCF yield (avg)%
1.02
1.97
3.89
4.08
4.73
5.77
7.80
8.57
7.85
8.40
4.89
7.85
5.25
25
12.75
FCF margin%
14.62
14.62
16.83
17.81
18.46
17.31
17.91
15.78
13.51
14.42
11.22
15.78
16.30
23
0.390
FCF / Net incomex
0.812
0.786
0.840
0.754
0.826
0.787
0.758
0.724
0.692
0.649
1.534
0.724
0.772
72
10.95
ROIC%
17.51
16.48
14.95
17.40
14.68
13.30
15.21
15.93
18.02
19.63
28.18
15.93
16.20
27
17.10
Return on equity%
2.07
1.46
4.39
6.09
5.43
3.56
3.76
5.44
4.38
1.91
3.84
3.76
4.07
10
15.01
Return on assets%
28.24
29.86
31.31
34.23
36.15
34.71
36.22
34.48
36.06
35.41
6.03
35.41
34.59
82
0.08
EPS฿
0.14
0.15
0.17
0.18
0.20
0.23
0.21
0.19
0.22
0.20
0.09
0.26%
5.03%
—
23.71
EPS growth%
9.76
8.67
9.57
11.75
12.34
9.82
11.88
9.62
11.42
12.46
11.44
11.42
10.62
11
0.08
Bookvalue per sh฿
0.11
0.13
0.13
0.12
0.12
0.14
0.15
0.14
0.14
0.16
0.09
6.56%
4.16%
—
0.11
FCF per share฿
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(1.67%)
(1.71%)
—
0.03
Dividend per sh฿
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.07
0.08
4.98%
5.04%
—
6.19
Div yield (avg)%
23.73
23.97
22.80
20.80
21.14
22.27
23.56
21.47
22.56
22.02
22.14
22.27
22.42
83
20.66
Payout ratio%
6.31
7.16
8.05
8.75
6.35
4.88
2.13
0.89
0.40
0.40
2.92
0.89
5.59
36
1.045
Shares (diluted)B
1.378
1.366
1.390
1.588
1.680
1.740
2.006
2.031
2.365
2.377
1.053
7.19%
5.99%
60
3.60
Buyback yield%
22.29
23.38
20.74
20.81
20.21
18.87
18.27
15.76
15.31
13.33
2.40
15.76
19.54
54
0.282
D/E ratiox
2.114
2.171
2.062
2.219
2.124
2.041
2.213
2.463
2.657
2.763
0.765
2.463
2.192
57
92.92
Enterprise value฿M
25.92
22.84
19.78
21.08
22.39
22.59
24.56
22.00
20.58
18.62
83.05
(3.62%)
(4.61%)
63
355.1
LT debt฿M
220.1
223.8
234.3
227.0
251.2
274.9
283.4
299.2
328.5
348.7
188.7
6.77%
4.87%
59
Revenue
฿400.8M
6.04%
1.00×
Cost of revenue
฿280.6M
6.04%
1.00×
Operating expenses
฿82.12M
6.22%
1.02×
Property and equipment
20.82%