29.73
Revenue฿M
247.3
251.7
252.5
261.0
259.4
263.9
265.6
264.2
270.7
271.4
30.76
0.91%
0.84%
26
4.57
Revenue growth%
12.76
15.44
13.58
12.90
10.86
11.76
13.44
13.74
11.09
10.23
18.32
11.76
12.83
19
23.56
Gross margin%
4.57
6.89
8.96
6.51
3.98
6.17
5.25
3.64
4.41
3.43
12.96
4.41
4.91
15
24.72
Operating margin%
14.01
11.27
13.73
15.59
18.06
20.16
22.95
22.46
24.78
22.45
3.74
22.46
19.11
37
27.04
Net margin%
13.10
15.04
16.88
17.67
20.27
22.45
22.60
21.50
20.35
20.89
27.58
21.50
20.31
11
23.92
P/E ratio (avg)x
18.50
20.15
18.87
17.12
17.92
16.05
15.41
13.84
12.39
11.93
21.20
13.84
16.59
78
37.54
EV/EBITx
58.49
62.27
73.03
75.32
77.06
78.53
92.87
97.98
108.4
116.2
19.90
97.98
77.80
6
27.84
FCF yield (avg)%
24.50
24.18
26.31
25.38
25.46
22.48
19.86
17.71
16.26
17.25
26.65
17.71
23.33
78
15.24
FCF margin%
9.81
12.14
12.44
13.42
11.85
13.16
12.54
12.24
12.77
13.01
4.22
12.77
12.49
48
1.388
FCF / Net incomex
1.251
1.433
1.479
1.730
1.940
2.230
2.388
2.357
2.631
3.120
0.241
2.388
2.085
79
20.62
ROIC%
21.43
21.29
19.48
19.72
17.92
20.26
18.51
19.53
19.47
17.32
9.36
19.47
19.50
77
11.49
Return on equity%
14.05
13.12
11.84
9.28
10.04
12.05
9.32
8.43
8.14
7.43
4.75
8.43
9.68
53
6.95
Return on assets%
27.42
28.23
28.92
30.18
27.66
29.50
28.90
31.88
33.43
32.83
20.22
31.88
29.21
89
0.09
EPS฿
0.15
0.15
0.14
0.15
0.17
0.18
0.17
0.17
0.16
0.18
0.09
1.90%
3.14%
—
12.88
EPS growth%
31.78
30.19
32.33
32.06
34.55
32.09
32.69
32.29
31.48
33.31
27.74
32.29
32.19
47
0.12
Bookvalue per sh฿
0.09
0.08
0.08
0.09
0.09
0.08
0.08
0.07
0.06
0.07
0.05
(4.21%)
(3.43%)
—
0.13
FCF per share฿
0.13
0.13
0.15
0.18
0.18
0.18
0.20
0.21
0.24
0.26
0.11
7.95%
8.83%
—
0.04
Dividend per sh฿
0.06
0.07
0.07
0.07
0.08
0.08
0.09
0.10
0.11
0.13
0.06
10.79%
7.69%
—
19.40
Div yield (avg)%
24.01
24.11
22.01
24.29
24.23
24.22
25.49
22.78
22.78
21.26
12.12
22.78
24.06
28
26.70
Payout ratio%
6.66
6.20
8.35
11.20
9.00
11.34
10.52
9.23
11.63
9.08
2.86
10.52
9.15
65
823.9
Shares (diluted)M
744.1
673.5
719.3
612.2
590.4
580.4
494.5
480.1
453.7
470.3
776.5
(4.45%)
(5.47%)
67
5.26
Buyback yield%
10.18
10.69
11.49
8.84
11.82
14.71
11.87
10.62
10.23
10.98
16.97
10.98
10.84
88
1.235
D/E ratiox
1.404
1.365
1.521
1.416
1.629
1.505
1.537
1.518
1.416
1.323
0.125
1.505
1.461
48
159.2
Enterprise value฿M
161.7
166.1
157.2
153.8
142.3
139.8
153.4
168.2
153.6
156.4
80.66
1.91%
0.51%
87
12.58
LT debt฿M
64.10
59.89
63.25
61.11
61.23
67.14
73.14
65.55
63.08
63.83
81.25
0.84%
0.41%
59
Revenue
฿271.4M
0.84%
1.00×
Cost of revenue
฿187.6M
0.96%
1.01×
Operating expenses
฿45.04M
0.50%
0.97×
Property and equipment
18.28%
Cash and investments
16.77%
Spread over hurdle
(2.96%)