189.7
Revenue฿M
214.1
219.6
221.6
224.7
230.1
238.7
242.2
240.9
249.6
255.3
193.8
2.10%
1.81%
22
17.44
Revenue growth%
13.34
10.69
12.61
13.38
12.15
14.62
13.93
11.78
10.62
10.93
28.06
11.78
12.38
44
22.16
Gross margin%
29.08
31.41
31.59
28.83
26.97
27.17
26.78
24.52
23.76
26.69
5.04
26.69
27.07
19
9.73
Operating margin%
1.06
0.40
0.64
0.40
3.30
5.37
3.38
0.85
1.79
0.89
27.55
1.79
0.97
75
6.45
Net margin%
19.90
19.02
16.67
16.00
18.33
19.65
19.34
21.89
22.96
24.76
13.79
21.89
19.49
20
35.89
P/E ratio (avg)x
16.56
16.79
15.90
14.56
13.78
13.73
12.43
13.37
14.88
16.42
6.415
13.73
14.72
78
16.47
EV/EBITx
26.58
24.32
26.99
24.31
23.80
23.26
21.41
20.85
20.83
21.67
28.58
21.41
23.53
65
25.52
FCF yield (avg)%
16.01
17.31
18.71
20.77
21.47
19.68
19.50
18.15
15.39
14.63
9.68
18.15
18.43
11
21.93
FCF margin%
12.00
11.15
8.87
11.63
11.11
10.04
10.84
9.89
8.50
9.07
8.70
9.89
10.44
72
1.053
FCF / Net incomex
2.065
2.134
2.136
2.074
2.376
2.603
2.638
2.781
2.942
3.190
0.150
2.781
2.489
92
15.11
ROIC%
26.83
29.29
30.38
29.42
31.62
28.75
28.45
26.25
28.80
27.47
25.72
28.45
28.77
62
3.99
Return on equity%
26.93
25.63
24.92
23.16
24.70
26.03
28.43
28.30
31.04
28.97
2.74
28.43
26.48
89
28.97
Return on assets%
4.68
6.30
5.99
5.78
6.33
3.42
2.61
4.32
3.28
3.73
23.20
3.42
4.50
71
0.04
EPS฿
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.06
0.05
(1.71%)
(1.52%)
—
5.40
EPS growth%
28.08
30.86
33.73
35.05
32.82
32.46
34.36
32.22
32.07
34.35
23.36
32.46
32.64
88
0.03
Bookvalue per sh฿
0.08
0.07
0.08
0.09
0.09
0.10
0.09
0.10
0.09
0.09
0.02
(0.22%)
2.99%
—
0.02
FCF per share฿
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.08
(7.27%)
(5.52%)
—
0.03
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.08
1.67%
3.42%
—
4.65
Div yield (avg)%
21.91
24.32
22.10
20.23
17.37
18.40
16.77
14.86
12.65
13.77
7.28
14.86
17.89
45
4.53
Payout ratio%
4.66
7.43
6.96
4.66
6.86
8.00
5.99
3.77
3.23
6.17
6.91
5.99
6.08
85
2.018
Shares (diluted)B
2.617
2.938
2.913
3.078
3.498
3.394
3.175
3.518
3.669
4.057
1.979
3.01%
4.40%
35
10.70
Buyback yield%
3.03
1.44
0.66
1.88
0.40
1.47
0.40
0.40
0.40
0.40
25.40
0.40
0.53
16
0.228
D/E ratiox
0.580
0.609
0.649
0.695
0.654
0.711
0.687
0.735
0.696
0.669
0.384
0.696
0.678
62
232.5
Enterprise value฿M
105.3
108.6
112.7
108.8
119.0
105.6
114.2
124.7
122.3
115.8
137.0
(0.54%)
(0.43%)
78
65.82
LT debt฿M
222.1
219.9
222.1
214.4
194.7
181.4
171.1
183.3
159.2
147.2
282.8
(5.43%)
(3.14%)
93
Revenue
฿255.3M
1.81%
1.00×
Cost of revenue
฿178.7M
1.81%
1.00×
Operating expenses
฿33.23M
1.19%
0.94×
Goodwill & intangibles
19.11%
Property and equipment
17.79%
Spread over hurdle
(1.61%)