86.72
Revenue฿M
84.71
89.83
94.93
99.93
104.8
110.4
118.1
126.3
133.8
143.9
96.96
6.54%
6.35%
70
19.99
Revenue growth%
22.33
21.61
21.74
19.66
17.33
18.59
18.68
19.22
20.15
18.74
10.89
18.74
19.44
71
21.42
Gross margin%
13.14
15.46
13.74
14.69
16.25
15.84
16.66
17.16
19.53
16.96
16.74
16.96
16.05
11
12.22
Operating margin%
10.13
10.31
8.40
7.47
4.56
2.79
2.64
1.19
0.40
2.90
2.94
2.64
3.73
26
9.15
Net margin%
31.48
33.82
33.52
33.84
30.97
30.84
29.43
31.96
33.84
32.52
29.36
31.96
32.24
23
37.42
P/E ratio (avg)x
32.51
33.02
33.91
32.83
28.06
24.10
22.92
20.42
21.80
23.52
36.02
22.92
26.08
88
10.10
EV/EBITx
37.16
33.12
29.59
29.41
28.80
29.01
26.06
27.57
28.93
31.04
33.73
28.93
29.21
61
7.50
FCF yield (avg)%
20.57
21.86
21.71
23.00
21.85
21.72
24.69
25.01
25.23
26.56
21.24
25.01
22.43
61
13.56
FCF margin%
20.14
19.46
21.25
23.97
25.52
25.39
26.15
27.60
28.62
30.38
6.80
27.60
25.46
69
1.460
FCF / Net incomex
0.208
0.231
0.256
0.291
0.331
0.377
0.425
0.396
0.370
0.431
1.239
0.396
0.351
93
28.07
ROIC%
25.94
27.34
29.95
28.21
30.24
31.98
30.56
29.64
26.80
26.22
20.92
29.64
28.92
56
22.98
Return on equity%
20.57
18.75
18.50
17.09
16.60
16.40
14.18
13.60
12.12
13.03
12.38
13.60
16.50
88
8.11
Return on assets%
17.84
15.92
18.14
16.77
15.27
13.85
13.17
10.30
11.20
12.53
10.63
12.53
14.56
35
—
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
12.15%
9.22%
—
8.32
EPS growth%
16.06
16.97
17.44
17.46
17.96
16.32
16.22
18.71
16.74
17.55
23.38
16.74
17.21
73
—
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
—
(0.31%)
0.88%
—
—
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.39%
7.97%
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
—
(7.38%)
(3.64%)
—
17.36
Div yield (avg)%
9.02
10.20
7.31
5.17
4.02
5.67
6.21
8.59
7.06
9.04
7.50
7.06
7.19
92
6.40
Payout ratio%
3.13
3.30
5.48
3.60
0.98
0.40
0.40
2.73
1.55
0.45
28.54
0.45
2.14
63
12.56
Shares (diluted)B
17.18
16.82
18.27
19.59
20.51
20.64
23.64
25.72
27.23
28.59
12.95
6.87%
5.95%
81
8.57
Buyback yield%
18.62
19.09
16.24
18.92
19.66
18.53
20.31
20.65
20.06
21.16
7.13
20.31
19.38
94
0.121
D/E ratiox
0.363
0.339
0.309
0.290
0.280
0.282
0.296
0.305
0.291
0.282
1.767
0.291
0.294
28
39.36
Enterprise value฿M
76.83
68.23
69.71
62.41
55.11
50.03
55.25
60.82
63.24
69.20
41.38
4.66%
(1.10%)
76
10.42
LT debt฿M
37.36
43.38
43.54
44.97
48.99
57.21
68.70
74.38
89.24
107.5
11.82
17.03%
12.80%
43
Revenue
฿143.9M
6.35%
1.00×
Cost of revenue
฿93.50M
6.55%
1.02×
Operating expenses
฿23.68M
5.73%
0.94×
Property and equipment
17.91%
Goodwill & intangibles
16.56%
Spread over hurdle
(4.82%)