6.839
Revenue฿M
32.19
35.57
39.21
42.14
45.44
49.51
52.97
57.54
63.00
69.84
7.397
8.97%
8.93%
55
21.38
Revenue growth%
24.03
25.97
28.20
27.76
29.22
27.35
26.45
24.24
21.53
18.85
21.14
24.24
26.21
55
3.77
Gross margin%
13.20
11.60
10.73
12.00
11.04
10.23
13.16
13.19
14.23
11.39
29.04
13.16
11.80
42
4.55
Operating margin%
17.52
16.84
19.17
20.82
18.74
18.77
21.52
23.24
23.68
24.52
8.59
23.24
20.00
44
6.21
Net margin%
9.03
7.53
7.34
4.85
6.56
6.36
5.55
7.94
9.33
9.97
14.21
7.94
7.44
11
27.16
P/E ratio (avg)x
37.48
40.87
38.02
40.13
37.70
37.09
35.99
39.59
44.42
46.20
16.20
39.59
38.81
41
18.06
EV/EBITx
11.21
11.81
10.77
9.436
9.912
8.393
7.243
6.487
6.433
6.784
13.45
6.784
8.914
85
13.14
FCF yield (avg)%
5.91
7.86
10.51
7.84
9.17
6.53
4.60
4.06
1.25
4.06
29.77
4.06
6.22
19
23.21
FCF margin%
24.27
22.18
22.17
22.67
24.50
24.78
25.32
24.41
25.32
27.94
25.87
25.32
24.46
69
1.529
FCF / Net incomex
0.779
0.670
0.597
0.614
0.645
0.612
0.639
0.579
0.561
0.524
0.208
0.579
0.613
78
23.33
ROIC%
7.21
5.07
7.90
10.27
9.20
8.62
8.71
11.02
11.73
10.79
8.71
10.79
8.95
81
11.54
Return on equity%
14.36
11.70
10.75
8.73
6.42
4.41
2.40
0.83
0.40
1.90
22.14
1.90
5.41
77
26.12
Return on assets%
23.02
24.80
22.09
22.09
21.33
21.59
21.09
19.97
19.47
17.49
18.07
19.97
21.46
27
0.12
EPS฿
0.22
0.20
0.20
0.22
0.22
0.23
0.25
0.27
0.26
0.24
0.13
1.63%
1.64%
—
11.60
EPS growth%
24.43
25.46
24.49
27.49
26.04
25.42
24.98
22.50
20.74
21.77
17.90
22.50
24.73
25
0.09
Bookvalue per sh฿
0.13
0.12
0.12
0.12
0.13
0.14
0.13
0.12
0.12
0.13
0.21
0.34%
0.75%
—
0.14
FCF per share฿
0.18
0.18
0.18
0.17
0.16
0.16
0.16
0.14
0.13
0.12
0.20
(5.85%)
(4.78%)
—
0.14
Dividend per sh฿
0.21
0.22
0.25
0.26
0.25
0.24
0.25
0.29
0.32
0.36
0.23
7.69%
6.38%
—
13.43
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.85
0.40
2.99
21.05
0.40
0.40
28
5.96
Payout ratio%
3.96
1.76
4.72
1.80
2.78
0.71
0.40
0.40
0.40
0.40
3.95
0.40
1.23
90
162.8
Shares (diluted)M
201.0
231.1
253.2
270.8
297.3
284.8
334.3
327.1
366.8
383.3
158.4
5.22%
6.39%
81
24.81
Buyback yield%
15.28
17.56
17.87
16.92
18.03
20.39
21.84
20.39
22.05
19.53
2.09
20.39
18.78
66
0.790
D/E ratiox
1.220
1.174
1.320
1.286
1.384
1.550
1.682
1.958
1.884
1.958
0.719
1.884
1.467
77
51.79
Enterprise value฿M
66.58
74.67
67.32
64.78
73.66
80.20
90.32
89.58
84.58
93.33
12.83
4.85%
4.23%
17
5.484
LT debt฿M
52.59
52.66
53.30
53.43
58.55
59.97
64.62
59.84
56.50
60.63
38.46
0.70%
1.88%
87
Revenue
฿69.84M
8.93%
1.00×
Cost of revenue
฿43.72M
8.51%
0.96×
Operating expenses
฿9.256M
9.99%
1.10×
Property and equipment
16.15%
Spread over hurdle
17.95%