45.36
Revenue฿M
59.30
61.25
62.86
64.40
68.47
69.83
74.11
76.62
80.89
85.67
46.97
4.58%
4.34%
92
14.47
Revenue growth%
6.50
5.85
8.33
10.29
9.79
11.26
12.87
12.69
12.69
9.81
20.07
12.69
10.05
53
8.38
Gross margin%
23.15
25.37
26.28
24.35
25.95
27.42
24.82
22.45
22.69
25.37
2.37
24.82
25.09
13
10.92
Operating margin%
3.21
5.29
4.61
4.51
6.47
9.14
11.64
14.16
16.48
16.34
23.13
14.16
7.80
45
21.35
Net margin%
13.24
13.30
15.65
17.39
20.16
18.32
19.10
17.23
18.53
16.97
7.77
18.32
17.31
46
10.13
P/E ratio (avg)x
21.72
22.83
26.07
28.64
28.70
32.22
33.12
31.26
28.89
28.73
31.45
31.26
28.72
83
25.51
EV/EBITx
10.70
10.65
11.51
11.87
10.33
9.835
10.70
10.74
10.57
9.822
8.624
10.57
10.67
84
9.16
FCF yield (avg)%
5.88
6.20
3.91
3.52
3.11
1.37
2.40
3.92
1.73
0.40
3.07
1.73
3.32
29
3.53
FCF margin%
4.41
5.18
5.70
8.67
7.47
8.50
9.16
10.33
9.85
11.12
13.85
9.85
8.58
19
0.111
FCF / Net incomex
1.037
1.043
1.141
1.028
0.966
1.019
1.016
1.134
1.155
1.106
0.314
1.106
1.040
62
4.18
ROIC%
3.32
5.60
6.46
7.33
7.72
7.38
7.50
6.46
3.94
6.43
26.44
6.46
6.46
28
10.10
Return on equity%
24.57
21.63
19.06
16.60
17.30
16.10
13.55
11.64
10.05
9.70
23.81
11.64
16.35
43
20.69
Return on assets%
23.66
24.88
25.90
25.06
22.91
25.16
27.10
28.84
26.28
27.57
2.51
27.10
25.53
83
0.03
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.03
(4.70%)
(2.59%)
—
5.33
EPS growth%
13.37
14.63
13.39
12.81
13.80
16.38
14.79
13.44
15.00
14.42
20.43
14.79
14.11
50
0.03
Bookvalue per sh฿
0.11
0.12
0.12
0.13
0.16
0.18
0.19
0.21
0.25
0.30
0.05
14.22%
11.77%
—
0.06
FCF per share฿
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
(0.60%)
(3.47%)
—
0.03
Dividend per sh฿
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.10
0.04
5.90%
6.52%
—
20.92
Div yield (avg)%
30.09
32.54
32.49
31.47
31.88
30.19
27.51
27.12
25.13
24.15
28.11
27.12
30.14
28
29.20
Payout ratio%
7.67
10.35
9.54
11.79
10.50
11.94
13.43
13.68
15.24
14.00
3.10
13.68
11.87
90
1.123
Shares (diluted)B
1.228
1.351
1.398
1.415
1.344
1.193
1.081
1.157
1.097
1.128
1.134
(3.44%)
(0.31%)
9
19.43
Buyback yield%
14.67
12.80
14.32
14.73
13.05
12.47
9.93
10.39
13.27
12.50
20.11
12.47
12.93
47
0.458
D/E ratiox
1.322
1.481
1.628
1.692
1.699
1.575
1.749
2.032
2.335
2.174
1.073
2.032
1.695
25
79.91
Enterprise value฿M
64.69
58.70
65.73
65.33
71.22
75.80
82.06
89.94
101.1
108.8
53.38
8.84%
4.38%
34
76.31
LT debt฿M
53.51
50.21
53.50
55.14
60.25
63.07
69.75
67.39
70.93
77.79
60.79
5.24%
3.62%
54
Revenue
฿85.67M
4.34%
1.00×
Cost of revenue
฿48.05M
4.04%
0.97×
Operating expenses
฿17.86M
4.96%
1.06×
Property and equipment
16.66%
Spread over hurdle
33.95%