64.02
Revenue฿M
66.49
69.54
74.73
79.03
83.12
89.19
92.86
97.42
101.1
107.2
67.67
5.21%
5.60%
61
26.10
Revenue growth%
18.82
21.39
21.49
18.81
21.76
19.26
18.73
17.57
17.35
16.50
22.67
17.57
18.82
95
8.86
Gross margin%
9.87
9.46
9.43
6.74
9.50
9.16
6.23
3.92
4.56
3.58
16.88
4.56
7.95
14
27.49
Operating margin%
15.56
13.29
14.29
11.74
10.03
12.91
15.54
15.20
18.12
19.80
28.56
15.54
14.74
28
22.55
Net margin%
10.10
11.42
12.25
14.24
12.97
10.55
8.73
7.75
9.60
11.86
2.39
9.60
10.99
58
19.59
P/E ratio (avg)x
17.48
15.35
15.88
14.88
15.99
14.31
13.61
14.81
16.17
16.33
18.30
14.81
15.61
68
19.94
EV/EBITx
16.70
18.25
18.68
21.11
22.20
23.24
23.19
22.50
22.38
23.34
29.87
23.19
22.29
85
13.28
FCF yield (avg)%
25.02
22.27
22.01
20.13
20.06
21.82
19.12
21.81
22.43
24.13
21.03
21.82
21.91
18
16.87
FCF margin%
2.91
1.25
3.13
0.40
0.40
0.40
2.70
1.01
0.40
0.40
4.49
0.40
0.70
48
1.375
FCF / Net incomex
1.398
1.416
1.624
1.741
1.793
1.732
1.726
2.008
2.264
2.364
1.168
2.008
1.736
61
18.08
ROIC%
18.49
21.42
19.35
20.99
18.66
18.24
21.21
24.16
23.44
23.24
15.55
23.24
21.10
40
8.00
Return on equity%
17.23
14.72
17.23
18.27
15.80
15.51
18.39
19.98
20.93
22.58
28.59
19.98
17.75
60
5.39
Return on assets%
7.04
9.12
7.88
8.88
9.87
11.54
8.83
6.66
8.59
7.86
8.52
8.59
8.71
14
0.03
EPS฿
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.03
1.21%
(0.18%)
—
3.46
EPS growth%
22.37
23.67
21.01
23.66
24.22
24.44
27.24
26.63
28.85
30.96
5.39
27.24
24.33
85
0.03
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(2.23%)
0.26%
—
0.01
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.05
(5.62%)
(3.87%)
—
0.03
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.06
4.33%
3.66%
—
26.65
Div yield (avg)%
10.66
10.09
12.06
14.39
14.62
12.27
12.38
11.73
12.93
13.35
3.60
12.38
12.33
59
10.24
Payout ratio%
23.98
24.09
24.30
22.42
24.60
21.71
19.11
19.99
21.62
23.43
3.84
21.62
22.92
78
1.362
Shares (diluted)B
1.938
2.173
2.211
2.229
2.344
2.714
3.106
3.631
3.596
3.533
1.325
8.55%
6.64%
27
15.96
Buyback yield%
4.46
7.02
8.51
6.51
3.92
5.50
3.68
5.87
7.44
5.63
23.63
5.63
5.75
16
1.424
D/E ratiox
1.885
1.984
2.035
2.048
2.152
1.997
1.874
1.876
1.918
2.066
1.687
1.918
1.990
58
27.23
Enterprise value฿M
71.66
76.68
74.15
68.97
64.48
65.82
66.00
70.26
62.63
59.30
87.16
(1.66%)
(3.02%)
35
68.26
LT debt฿M
89.47
82.34
82.06
87.98
97.25
90.20
99.54
97.68
93.86
96.67
27.02
(0.12%)
1.13%
25
Revenue
฿107.2M
5.60%
1.00×
Cost of revenue
฿75.01M
5.60%
1.00×
Operating expenses
฿21.00M
6.09%
1.05×
Property and equipment
19.10%
Spread over hurdle
(2.97%)