394.6
Revenue฿M
426.9
430.4
429.7
441.3
438.4
443.3
439.8
447.9
464.4
475.1
413.2
1.62%
1.39%
58
28.61
Revenue growth%
22.44
20.09
21.78
20.79
22.94
20.11
17.36
15.21
12.56
11.90
6.18
15.21
20.10
80
24.13
Gross margin%
28.06
27.68
25.76
26.19
25.39
28.00
30.69
28.67
27.08
27.82
3.45
28.00
27.75
25
19.89
Operating margin%
27.65
25.09
24.48
24.88
27.60
26.47
24.14
26.91
28.73
30.95
26.32
26.91
26.69
66
13.95
Net margin%
4.75
4.63
1.75
3.58
1.15
0.40
2.55
5.15
7.57
9.35
16.32
5.15
4.11
17
21.20
P/E ratio (avg)x
26.13
27.18
28.55
30.44
34.23
37.23
40.06
38.11
43.39
47.03
21.68
40.06
35.73
85
34.72
EV/EBITx
42.32
46.88
52.09
53.53
51.84
62.41
60.82
68.83
82.01
90.96
22.82
68.83
57.17
94
18.87
FCF yield (avg)%
24.60
22.26
24.09
24.07
26.31
25.31
26.66
25.33
27.33
24.77
5.06
25.33
25.04
9
14.30
FCF margin%
13.15
15.28
17.64
19.89
21.38
23.87
23.39
22.39
20.98
19.41
8.71
22.39
20.43
38
1.611
FCF / Net incomex
1.393
1.346
1.464
1.521
1.796
2.061
1.975
2.201
2.495
2.573
0.602
2.201
1.885
50
29.76
ROIC%
19.98
20.18
20.85
20.52
23.37
22.63
24.74
25.74
25.76
28.60
16.37
25.74
23.00
35
3.00
Return on equity%
9.87
8.22
5.85
8.18
7.63
5.69
7.38
6.21
3.95
5.04
29.82
5.69
6.79
29
12.48
Return on assets%
9.25
8.25
9.80
9.48
9.35
6.79
9.34
8.81
8.67
10.60
22.04
8.81
9.29
56
0.01
EPS฿
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.08
0.01
8.47%
7.61%
—
11.19
EPS growth%
20.93
21.15
22.13
21.33
22.80
22.22
20.19
21.50
23.18
25.31
13.69
22.22
21.81
6
0.02
Bookvalue per sh฿
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(4.64%)
(4.47%)
—
0.02
FCF per share฿
0.03
0.03
0.03
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.02
2.26%
2.96%
—
0.02
Dividend per sh฿
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.06
0.07
0.07
0.04
6.58%
6.73%
—
12.08
Div yield (avg)%
8.38
9.08
11.30
9.42
6.46
4.93
5.92
6.33
4.30
6.11
11.18
5.92
6.40
93
20.46
Payout ratio%
28.47
27.64
25.84
23.17
22.58
23.56
25.15
28.10
28.12
31.07
26.54
28.10
26.74
50
10.55
Shares (diluted)B
11.15
10.36
9.144
9.868
10.17
9.817
10.41
10.03
9.440
9.343
11.04
(1.67%)
(1.15%)
27
15.39
Buyback yield%
15.21
15.08
14.12
12.27
13.72
11.00
12.27
12.62
12.00
13.69
25.75
12.27
13.16
57
0.947
D/E ratiox
1.193
1.266
1.417
1.611
1.687
1.722
1.815
2.110
2.136
2.178
0.192
2.110
1.705
39
236.2
Enterprise value฿M
140.7
138.6
154.1
159.9
163.0
149.3
160.1
172.4
162.8
164.6
312.1
0.20%
0.53%
94
112.4
LT debt฿M
73.41
78.13
88.75
97.49
104.8
114.9
110.5
120.5
119.6
114.0
223.4
1.69%
4.72%
14
Revenue
฿475.1M
1.39%
1.00×
Cost of revenue
฿323.2M
1.43%
1.00×
Operating expenses
฿67.38M
1.25%
0.99×
Cash and investments
22.27%
Property and equipment
14.00%
Spread over hurdle
32.11%