150.6
Revenue฿M
314.0
320.3
336.5
352.9
369.3
376.4
392.2
405.5
410.5
412.9
161.8
2.26%
2.98%
90
29.08
Revenue growth%
21.71
19.35
17.59
14.64
16.93
15.72
16.63
16.85
17.27
14.40
7.83
16.63
16.89
64
20.53
Gross margin%
30.01
28.61
27.99
26.00
23.44
26.20
26.98
25.96
23.23
25.96
15.75
25.96
26.10
6
7.00
Operating margin%
24.46
22.74
20.60
20.07
19.23
16.89
17.30
20.20
21.44
23.55
14.52
20.20
20.40
15
14.59
Net margin%
18.82
18.17
16.14
17.31
19.96
18.41
15.59
14.53
17.08
14.15
5.20
15.59
17.19
80
22.28
P/E ratio (avg)x
44.80
48.12
55.22
55.24
59.88
57.49
56.99
56.37
59.12
68.53
34.36
57.49
56.68
50
29.16
EV/EBITx
15.94
18.31
16.79
15.88
15.18
14.03
13.31
12.75
13.14
12.86
26.53
13.14
14.60
82
15.65
FCF yield (avg)%
10.87
13.43
14.90
17.04
17.08
18.02
17.68
19.36
17.43
15.09
29.82
17.68
17.06
14
7.52
FCF margin%
23.57
23.81
22.44
21.65
21.49
23.69
24.98
23.56
25.31
25.62
9.12
24.98
23.63
55
0.378
FCF / Net incomex
1.628
1.554
1.510
1.646
1.855
1.983
2.011
2.049
2.289
2.362
0.342
2.049
1.919
79
8.14
ROIC%
19.92
19.09
20.00
19.96
17.81
19.81
16.98
17.05
19.28
17.76
24.78
17.76
19.19
92
2.62
Return on equity%
30.25
29.83
29.36
27.06
24.50
23.41
23.72
23.80
23.31
26.13
14.14
23.72
25.31
63
20.11
Return on assets%
13.92
15.42
13.54
13.73
13.94
13.61
13.28
10.76
13.33
16.33
7.26
13.33
13.67
68
0.06
EPS฿
0.09
0.10
0.11
0.11
0.12
0.13
0.13
0.13
0.15
0.14
0.07
3.95%
3.43%
—
15.33
EPS growth%
10.46
10.99
8.24
11.08
9.35
9.98
11.85
10.69
11.33
11.86
4.64
11.33
10.84
15
0.12
Bookvalue per sh฿
0.13
0.14
0.15
0.17
0.18
0.22
0.21
0.22
0.23
0.25
0.10
6.48%
7.13%
—
0.05
FCF per share฿
0.04
0.05
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.12
(1.72%)
(2.30%)
—
0.12
Dividend per sh฿
0.11
0.10
0.09
0.08
0.08
0.08
0.08
0.08
0.07
0.06
0.09
(4.49%)
(5.16%)
—
25.90
Div yield (avg)%
4.39
3.31
1.48
0.40
1.29
3.38
0.83
0.40
0.40
0.40
9.60
0.40
1.06
46
21.11
Payout ratio%
23.22
24.66
22.27
19.48
20.22
18.53
20.33
17.53
16.06
17.81
10.16
17.81
19.85
48
1.645
Shares (diluted)B
2.064
2.125
1.957
1.753
1.627
1.443
1.570
1.432
1.548
1.499
1.663
(1.63%)
(2.21%)
31
19.55
Buyback yield%
8.73
6.35
4.07
5.89
3.30
5.49
3.35
0.40
1.18
0.63
7.39
1.18
3.71
11
0.559
D/E ratiox
0.422
0.463
0.473
0.487
0.511
0.540
0.497
0.544
0.531
0.487
1.409
0.531
0.492
84
73.64
Enterprise value฿M
236.6
225.7
249.0
218.8
224.3
229.3
249.2
242.8
213.8
192.4
313.6
(3.02%)
(1.37%)
25
205.0
LT debt฿M
282.8
324.1
357.1
383.4
445.9
438.1
507.5
579.9
588.1
560.0
125.6
4.66%
7.79%
67
Revenue
฿412.9M
2.98%
1.00×
Cost of revenue
฿284.5M
2.97%
1.00×
Operating expenses
฿83.44M
3.18%
1.02×
Property and equipment
18.92%