39.97
Revenue฿M
167.1
177.0
189.4
204.3
224.3
237.2
261.5
288.5
307.1
329.1
43.03
7.97%
7.92%
52
6.41
Revenue growth%
7.03
6.31
5.59
7.30
7.74
6.95
4.87
7.35
4.74
5.86
29.45
5.86
6.63
27
22.10
Gross margin%
14.17
13.72
11.31
14.09
12.63
12.76
11.02
11.14
10.04
12.68
25.47
11.14
12.65
53
22.64
Operating margin%
0.75
0.84
2.39
3.57
0.96
0.40
0.40
1.93
2.12
4.25
27.70
1.93
1.45
68
25.41
Net margin%
17.86
16.69
16.66
15.43
13.60
13.21
13.00
12.48
13.44
11.62
21.83
13.00
13.52
80
28.86
P/E ratio (avg)x
38.30
38.51
36.38
37.87
38.89
35.30
33.25
33.29
33.95
37.39
14.51
33.95
36.89
34
21.47
EV/EBITx
8.824
8.808
8.530
8.469
7.816
8.475
7.646
8.006
8.055
8.529
31.48
8.055
8.472
34
9.19
FCF yield (avg)%
14.12
13.04
15.09
16.04
18.17
20.99
19.37
18.23
19.34
19.24
5.66
19.34
18.20
94
3.71
FCF margin%
3.02
5.63
4.84
5.29
6.16
3.45
4.96
2.66
5.42
5.42
9.86
4.96
5.12
87
1.725
FCF / Net incomex
0.991
1.033
1.081
1.255
1.278
1.524
1.794
1.781
2.054
2.112
0.877
1.794
1.401
6
27.22
ROIC%
25.03
24.76
26.22
26.74
26.84
27.07
24.78
25.45
28.25
26.10
7.17
26.10
26.16
17
23.46
Return on equity%
15.23
16.52
19.14
17.75
15.74
15.66
17.50
20.05
17.32
15.95
2.35
17.32
16.92
40
15.27
Return on assets%
7.66
9.13
11.43
13.88
11.35
11.12
8.61
5.62
7.23
5.53
22.73
7.23
8.87
44
0.16
EPS฿
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.16
(3.30%)
(2.35%)
—
21.39
EPS growth%
29.54
31.90
31.03
30.42
33.24
35.82
38.03
35.05
33.93
36.12
14.87
35.82
33.59
55
0.04
Bookvalue per sh฿
0.20
0.21
0.20
0.18
0.18
0.16
0.15
0.15
0.14
0.13
0.10
(5.60%)
(3.57%)
—
0.12
FCF per share฿
0.21
0.21
0.22
0.25
0.23
0.26
0.28
0.32
0.30
0.28
0.19
4.65%
4.43%
—
0.10
Dividend per sh฿
0.15
0.17
0.17
0.18
0.17
0.18
0.17
0.18
0.20
0.20
0.13
3.24%
3.40%
—
18.80
Div yield (avg)%
14.99
14.45
12.31
13.75
11.78
8.82
9.02
9.69
10.29
7.57
18.80
9.02
11.04
51
28.43
Payout ratio%
9.42
12.21
10.39
10.70
11.54
11.26
8.77
9.43
8.33
10.25
4.10
9.43
10.32
18
313.9
Shares (diluted)M
268.2
291.8
310.6
275.1
244.8
247.8
254.2
218.5
234.8
206.5
297.9
(3.34%)
(3.60%)
42
19.41
Buyback yield%
23.45
23.86
25.55
25.47
27.97
27.49
29.32
27.67
29.94
32.55
28.68
29.32
27.58
59
1.176
D/E ratiox
1.304
1.285
1.290
1.352
1.288
1.347
1.239
1.216
1.213
1.319
0.620
1.239
1.289
59
104.4
Enterprise value฿M
22.44
21.04
21.10
24.28
26.86
25.54
29.63
28.97
27.19
28.78
87.94
1.39%
2.12%
10
96.42
LT debt฿M
49.43
47.32
43.73
38.01
33.44
33.79
33.81
35.51
35.04
31.49
25.13
(1.20%)
(5.93%)
57
Revenue
฿329.1M
7.92%
1.00×
Cost of revenue
฿230.4M
7.98%
1.01×
Operating expenses
฿75.64M
7.78%
0.99×
Goodwill & intangibles
16.84%
Property and equipment
16.24%
Spread over hurdle
(7.33%)