14.24
Revenue฿M
86.48
92.59
97.52
103.0
108.0
112.9
119.1
127.6
136.7
146.1
14.96
6.23%
5.97%
23
6.89
Revenue growth%
13.35
14.49
11.60
10.55
13.06
11.50
10.42
10.87
10.48
9.61
22.39
10.48
11.19
16
4.99
Gross margin%
10.58
12.17
10.04
10.84
9.10
9.20
10.39
10.42
11.82
14.54
6.75
10.42
10.50
12
16.85
Operating margin%
23.05
23.50
22.20
23.42
24.18
22.81
24.39
21.76
23.81
20.97
25.77
22.81
23.23
95
20.71
Net margin%
23.76
23.13
24.21
25.55
25.48
24.01
26.72
25.74
25.11
24.29
6.96
25.11
24.70
26
13.25
P/E ratio (avg)x
33.90
32.36
31.00
30.33
30.33
32.06
33.27
34.71
40.36
46.35
33.33
34.71
32.82
72
13.55
EV/EBITx
37.86
34.81
33.70
37.50
41.35
40.36
39.39
37.41
37.54
34.48
24.07
37.54
37.52
57
11.59
FCF yield (avg)%
5.84
6.36
7.66
9.98
7.99
6.67
7.51
7.00
9.73
10.40
28.76
7.51
7.58
56
7.76
FCF margin%
22.64
25.04
24.81
27.67
30.57
31.84
32.86
33.31
34.44
36.70
9.12
33.31
31.21
80
0.639
FCF / Net incomex
1.129
1.227
1.189
1.348
1.596
1.696
1.953
1.998
1.901
2.146
0.848
1.953
1.646
94
12.35
ROIC%
23.69
25.80
26.89
25.83
25.08
22.33
19.72
17.93
16.18
19.10
9.88
19.10
23.01
90
17.66
Return on equity%
9.37
7.02
9.20
11.07
9.69
12.63
10.31
9.37
7.61
9.73
24.47
9.73
9.53
28
2.51
Return on assets%
11.82
12.21
13.67
14.49
15.35
17.57
19.43
18.28
20.21
18.05
28.80
18.28
16.46
40
0.06
EPS฿
0.13
0.12
0.11
0.10
0.10
0.09
0.09
0.09
0.08
0.08
0.06
(4.33%)
(4.29%)
—
26.99
EPS growth%
2.87
3.87
4.23
5.84
7.43
9.83
9.53
9.34
6.34
6.64
7.41
9.34
6.49
66
0.02
Bookvalue per sh฿
0.07
0.08
0.08
0.09
0.10
0.12
0.14
0.15
0.15
0.15
0.04
9.30%
9.94%
—
0.03
FCF per share฿
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.04
9.21%
7.96%
—
0.05
Dividend per sh฿
0.06
0.07
0.06
0.07
0.09
0.08
0.09
0.08
0.08
0.08
0.06
(0.95%)
4.88%
—
6.28
Div yield (avg)%
30.00
31.32
33.30
35.57
36.30
36.64
38.06
38.29
38.61
40.10
22.52
38.29
36.47
85
23.44
Payout ratio%
22.99
24.45
21.87
23.77
24.86
23.21
24.83
22.69
21.42
18.80
26.97
22.69
23.10
71
575.9
Shares (diluted)M
796.6
779.9
843.9
813.1
849.3
824.7
883.2
928.9
927.7
957.9
575.6
2.44%
2.19%
71
25.95
Buyback yield%
18.15
18.33
19.86
20.74
23.57
21.30
20.86
21.67
24.09
24.84
6.89
21.67
21.08
43
0.194
D/E ratiox
1.494
1.501
1.551
1.799
2.054
2.391
2.765
3.171
3.242
3.569
1.500
3.171
2.223
46
66.71
Enterprise value฿M
118.5
122.1
134.0
154.0
148.4
154.0
176.3
195.8
206.3
216.7
43.37
7.87%
6.63%
37
63.21
LT debt฿M
113.3
117.5
119.4
136.6
149.0
163.0
166.3
156.2
170.0
190.0
70.70
4.98%
5.62%
27
Revenue
฿146.1M
5.97%
1.00×
Cost of revenue
฿102.3M
5.97%
1.00×
Operating expenses
฿29.43M
5.90%
0.99×
Property and equipment
15.20%
Spread over hurdle
(5.36%)