56.41
Revenue฿M
45.08
48.53
50.87
53.27
57.61
61.23
65.37
68.38
73.34
79.09
60.04
6.54%
6.33%
6
27.48
Revenue growth%
7.25
6.10
3.55
4.11
1.52
2.50
3.19
2.29
3.37
2.19
11.50
2.50
3.28
75
27.05
Gross margin%
14.62
14.65
14.55
12.42
11.47
8.56
10.72
10.10
11.96
11.56
23.77
10.72
11.76
31
27.94
Operating margin%
24.09
25.61
24.66
26.19
26.02
24.85
26.54
26.60
24.16
21.88
14.81
24.85
25.23
33
16.82
Net margin%
25.09
23.79
23.52
26.45
24.32
23.76
23.34
25.56
25.18
27.74
10.93
25.18
24.70
88
16.79
P/E ratio (avg)x
48.08
45.13
50.11
51.98
48.30
50.08
50.94
55.41
56.22
51.34
10.21
51.34
50.53
44
21.40
EV/EBITx
20.43
18.25
19.58
19.55
18.62
17.57
17.07
15.62
13.89
13.51
13.51
15.62
17.91
93
24.09
FCF yield (avg)%
6.75
6.04
6.66
9.47
10.26
7.80
8.83
6.88
4.33
6.59
20.87
6.88
6.82
18
25.34
FCF margin%
21.37
19.10
20.18
20.59
23.41
21.50
21.18
21.26
24.08
24.89
17.40
21.50
21.31
11
0.583
FCF / Net incomex
1.301
1.261
1.219
1.147
1.225
1.157
1.121
1.283
1.431
1.490
0.222
1.283
1.243
7
22.31
ROIC%
24.77
25.67
27.46
24.73
26.83
24.92
22.10
20.55
20.44
22.04
26.09
22.04
24.75
60
2.54
Return on equity%
10.47
7.56
7.32
8.37
6.29
9.07
7.50
6.43
5.97
3.15
8.98
6.43
7.41
77
6.78
Return on assets%
34.36
34.03
35.80
36.05
37.48
38.79
41.04
38.21
37.39
34.55
6.49
38.21
36.72
42
0.08
EPS฿
0.10
0.11
0.13
0.16
0.17
0.17
0.21
0.24
0.27
0.27
0.09
10.11%
10.72%
—
7.69
EPS growth%
30.84
30.78
32.43
32.38
29.96
27.92
27.84
28.75
30.86
31.33
14.76
28.75
30.81
82
0.08
Bookvalue per sh฿
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
(5.46%)
(3.22%)
—
0.04
FCF per share฿
0.07
0.07
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.04
10.33%
4.42%
—
0.03
Dividend per sh฿
0.17
0.20
0.22
0.26
0.25
0.30
0.32
0.32
0.36
0.42
0.11
10.74%
9.36%
—
17.09
Div yield (avg)%
12.96
15.40
15.16
16.84
16.93
15.86
14.84
13.26
13.82
11.95
6.89
13.82
15.00
15
18.57
Payout ratio%
12.32
11.77
9.14
6.76
8.00
10.68
10.07
11.05
10.98
9.66
10.15
10.68
10.38
8
430.6
Shares (diluted)M
645.2
663.7
611.9
700.2
782.1
769.9
765.7
732.9
771.5
742.1
435.4
(1.04%)
2.82%
47
20.29
Buyback yield%
17.06
14.39
14.46
15.38
18.36
15.87
15.12
13.47
13.70
16.55
10.51
15.12
15.25
88
0.488
D/E ratiox
2.111
2.386
2.562
2.488
2.371
2.639
2.891
3.055
2.882
3.103
0.878
2.891
2.600
40
44.78
Enterprise value฿M
21.43
20.17
21.23
19.36
19.57
17.91
16.46
18.06
17.64
18.48
51.16
(1.14%)
(2.16%)
62
58.43
LT debt฿M
61.17
67.90
79.50
78.20
82.30
90.03
104.6
111.8
120.9
139.1
54.83
11.07%
8.31%
52
Revenue
฿79.09M
6.33%
1.00×
Cost of revenue
฿50.70M
6.52%
1.02×
Operating expenses
฿11.56M
5.12%
0.89×
Property and equipment
15.13%