73.14
Revenue฿M
80.11
84.96
87.73
94.20
101.0
107.7
111.6
116.1
125.1
130.0
78.27
5.19%
5.71%
44
8.52
Revenue growth%
24.29
26.71
26.29
28.12
30.21
27.98
30.39
31.17
29.99
32.61
22.51
30.39
29.05
24
17.34
Gross margin%
11.13
11.40
9.42
8.31
5.83
7.82
5.48
2.70
4.63
6.11
8.39
5.48
6.96
64
28.79
Operating margin%
23.36
22.27
24.29
23.24
21.57
19.52
20.87
23.38
21.37
22.14
29.38
21.37
22.20
85
20.59
Net margin%
27.80
30.14
32.86
32.46
34.04
33.09
35.12
32.44
33.79
33.67
26.24
33.67
32.98
43
36.23
P/E ratio (avg)x
39.49
45.92
53.09
55.30
51.12
58.01
59.64
63.10
61.02
67.71
26.23
61.02
56.65
79
34.16
EV/EBITx
7.563
6.975
7.292
6.633
6.919
6.681
5.801
5.873
5.931
5.342
37.47
5.873
6.657
29
17.97
FCF yield (avg)%
0.40
0.66
1.02
0.40
1.73
1.70
0.40
0.40
1.64
3.92
21.25
1.64
0.84
65
24.98
FCF margin%
12.24
11.48
12.85
9.96
8.32
9.31
11.28
10.13
7.62
5.41
22.42
9.31
10.05
25
0.179
FCF / Net incomex
0.427
0.461
0.455
0.414
0.421
0.471
0.453
0.476
0.420
0.437
0.402
0.453
0.445
6
18.44
ROIC%
21.16
23.22
22.47
20.17
18.40
18.71
16.74
19.10
21.75
19.68
19.92
19.10
19.92
15
3.16
Return on equity%
31.91
34.34
36.61
38.12
35.76
38.65
40.15
38.48
39.09
38.89
5.80
38.89
38.30
57
27.35
Return on assets%
17.55
20.28
18.25
19.23
21.33
24.20
23.29
23.00
22.86
23.22
8.09
23.22
22.09
9
0.03
EPS฿
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.10
0.12
0.14
0.03
11.82%
10.13%
—
18.01
EPS growth%
19.77
21.26
22.47
19.58
16.85
19.84
22.17
25.10
23.32
25.68
9.92
23.32
21.72
37
0.05
Bookvalue per sh฿
0.03
0.03
0.02
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.06
1.12%
0.91%
—
0.07
FCF per share฿
0.05
0.05
0.06
0.07
0.07
0.08
0.07
0.07
0.06
0.06
0.01
(3.08%)
2.92%
—
0.02
Dividend per sh฿
0.06
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.06
0.05
0.04
(0.61%)
(1.45%)
—
19.42
Div yield (avg)%
12.85
15.11
13.58
16.16
18.44
19.05
16.45
17.31
15.80
15.70
6.28
16.45
15.98
79
27.66
Payout ratio%
1.98
4.23
2.12
0.40
0.40
1.13
0.40
0.40
0.40
0.40
26.26
0.40
0.40
16
560.7
Shares (diluted)M
575.4
517.9
532.2
513.0
486.3
517.7
505.0
474.3
475.8
505.8
550.0
0.79%
(2.21%)
78
6.98
Buyback yield%
13.20
12.44
15.36
15.27
15.06
14.26
13.69
12.23
9.53
10.31
5.69
12.23
13.45
88
1.220
D/E ratiox
1.750
1.502
1.511
1.364
1.256
1.091
1.126
1.109
1.046
1.052
0.539
1.091
1.191
38
77.50
Enterprise value฿M
40.88
35.86
32.84
28.34
26.36
22.47
23.46
21.11
21.45
21.65
100.9
(3.87%)
(7.63%)
26
93.09
LT debt฿M
53.36
48.63
49.28
49.09
44.44
46.13
50.10
46.14
47.53
49.32
97.15
2.10%
(1.27%)
36
Revenue
฿130.0M
5.71%
1.00×
Cost of revenue
฿90.99M
5.70%
1.00×
Operating expenses
฿27.08M
5.02%
0.94×
Property and equipment
14.62%
Spread over hurdle
(6.65%)