192.3
Revenue฿M
139.9
154.1
164.8
182.5
202.5
219.4
243.6
266.3
292.0
322.4
212.6
9.74%
9.78%
47
12.14
Revenue growth%
20.99
19.25
18.71
16.19
18.81
18.36
19.85
18.01
19.53
20.81
10.66
19.53
19.03
62
21.17
Gross margin%
11.94
9.36
9.54
10.79
9.93
10.34
8.77
10.78
12.81
12.13
27.36
10.78
10.56
40
18.64
Operating margin%
21.30
18.37
18.70
17.29
18.62
18.41
18.03
16.39
19.10
16.51
8.92
18.03
18.39
10
4.53
Net margin%
1.88
0.68
1.25
0.75
0.40
0.40
2.19
0.40
2.51
1.32
22.96
1.32
1.00
70
28.82
P/E ratio (avg)x
11.97
11.54
11.85
12.62
12.90
11.59
12.56
13.44
14.75
14.22
8.712
13.44
12.59
32
18.12
EV/EBITx
24.58
25.97
26.78
25.96
25.01
27.84
29.66
29.26
32.03
31.63
27.06
29.66
27.31
80
17.93
FCF yield (avg)%
25.07
25.95
27.72
30.62
29.07
29.33
27.33
25.40
26.74
27.91
26.84
27.33
27.53
95
28.53
FCF margin%
16.18
17.95
19.98
17.52
18.84
18.85
18.81
18.10
20.69
19.64
2.28
18.85
18.83
25
0.624
FCF / Net incomex
1.960
2.003
2.225
2.180
2.424
2.543
2.606
2.544
2.624
3.012
0.949
2.606
2.483
6
29.37
ROIC%
27.33
25.27
24.98
27.07
30.00
29.23
32.17
29.60
28.73
29.08
28.66
29.23
28.91
75
15.13
Return on equity%
24.79
23.47
21.96
22.05
24.54
24.93
27.07
24.30
25.52
22.52
3.23
24.93
24.42
16
9.96
Return on assets%
10.81
9.70
11.29
8.57
7.34
6.73
5.86
6.58
7.12
8.56
12.20
6.73
7.95
13
0.03
EPS฿
0.12
0.12
0.13
0.14
0.16
0.16
0.18
0.19
0.21
0.24
0.03
8.94%
6.61%
—
2.36
EPS growth%
15.10
14.14
11.66
11.59
12.63
12.76
14.42
13.16
14.63
16.94
25.08
14.42
13.65
31
0.10
Bookvalue per sh฿
0.26
0.30
0.33
0.33
0.34
0.33
0.37
0.39
0.38
0.45
0.11
6.08%
7.54%
—
0.04
FCF per share฿
0.16
0.17
0.18
0.20
0.21
0.21
0.20
0.18
0.18
0.21
0.03
(0.20%)
3.92%
—
0.04
Dividend per sh฿
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.04
12.04%
8.78%
—
11.97
Div yield (avg)%
0.40
0.40
2.28
1.78
0.77
2.61
3.98
4.22
2.65
3.87
9.83
3.87
2.45
10
5.25
Payout ratio%
8.72
6.28
5.47
2.73
1.95
0.44
2.20
0.40
0.40
0.40
18.63
0.40
2.08
77
1.199
Shares (diluted)B
1.098
1.178
1.291
1.424
1.365
1.332
1.389
1.363
1.326
1.500
1.146
1.90%
2.31%
19
6.18
Buyback yield%
4.60
6.72
9.68
7.54
5.81
5.96
4.18
3.08
4.57
1.98
10.35
4.18
5.20
55
1.403
D/E ratiox
3.210
3.277
3.207
3.553
3.822
3.842
3.972
4.359
5.141
5.074
1.684
4.359
3.832
36
36.19
Enterprise value฿M
25.37
30.52
34.78
35.93
43.26
47.46
52.21
56.60
59.01
62.72
214.1
7.71%
10.18%
89
189.9
LT debt฿M
33.41
34.90
33.58
31.99
29.33
28.17
30.81
31.07
30.84
28.95
228.8
(0.26%)
(1.89%)
53
Revenue
฿322.4M
9.78%
1.00×
Cost of revenue
฿187.6M
9.89%
1.01×
Operating expenses
฿59.12M
9.57%
0.98×
Property and equipment
18.44%
Cash and investments
17.17%
Spread over hurdle
(3.11%)