19.72
Revenue฿M
35.15
35.99
36.38
38.19
39.16
40.31
41.76
42.31
42.81
43.24
21.49
2.00%
2.30%
87
4.54
Revenue growth%
23.70
23.22
23.63
24.89
21.94
24.28
26.06
25.85
25.04
27.45
27.02
25.85
24.59
58
29.04
Gross margin%
14.64
13.44
14.12
17.10
14.62
15.60
18.54
15.93
13.33
10.89
18.88
15.60
14.63
19
17.32
Operating margin%
3.81
3.19
6.17
8.94
11.44
9.59
11.03
8.93
11.18
9.79
17.75
9.79
9.27
20
26.01
Net margin%
25.88
24.51
24.48
27.08
24.68
21.77
24.60
26.54
25.17
26.86
5.90
25.17
24.92
46
25.94
P/E ratio (avg)x
36.62
34.11
39.70
37.91
38.18
41.11
44.40
42.42
41.79
47.91
12.18
42.42
40.40
45
32.23
EV/EBITx
20.84
20.36
20.32
22.71
26.04
28.64
26.51
26.32
27.74
29.55
33.30
27.74
26.18
87
7.94
FCF yield (avg)%
12.64
10.61
12.12
14.98
15.03
14.01
11.17
13.12
10.71
7.81
21.52
11.17
12.38
19
21.99
FCF margin%
25.56
23.69
26.36
24.81
25.86
26.12
25.55
26.47
25.04
24.74
24.08
25.55
25.56
15
1.484
FCF / Net incomex
0.584
0.553
0.635
0.599
0.612
0.696
0.681
0.747
0.699
0.739
1.407
0.699
0.658
25
15.74
ROIC%
13.18
13.97
12.93
11.34
12.48
10.54
10.33
12.33
11.45
14.38
13.72
11.45
12.40
80
5.47
Return on equity%
16.01
18.10
16.88
19.47
19.42
19.06
19.21
21.92
23.08
21.59
25.82
21.59
19.31
8
8.43
Return on assets%
15.16
12.70
13.26
13.02
14.47
12.26
9.47
6.89
6.15
8.38
21.97
8.38
12.48
73
—
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.85%
6.89%
—
13.22
EPS growth%
23.06
22.03
22.41
23.25
21.56
19.57
18.04
17.21
15.04
16.19
26.34
17.21
20.57
71
0.01
Bookvalue per sh฿
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
6.36%
6.13%
—
—
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
(0.53%)
2.77%
—
—
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(3.16%)
(1.48%)
—
14.27
Div yield (avg)%
20.52
20.86
22.46
20.04
18.66
18.20
19.55
22.28
22.42
24.42
11.00
22.28
20.69
93
4.37
Payout ratio%
2.26
0.40
1.89
0.40
1.06
0.40
1.42
2.97
2.39
0.62
15.69
1.42
1.24
34
4.887
Shares (diluted)B
3.528
3.733
3.863
4.045
3.907
3.512
3.353
3.120
3.014
2.680
4.738
(7.26%)
(3.58%)
9
8.54
Buyback yield%
14.38
15.52
18.25
16.67
15.64
16.22
15.19
17.36
16.60
17.19
18.51
16.60
16.41
64
1.413
D/E ratiox
0.185
0.212
0.221
0.235
0.256
0.290
0.296
0.318
0.328
0.351
0.749
0.318
0.273
16
15.87
Enterprise value฿M
35.79
40.23
45.82
46.07
47.66
51.96
56.29
64.26
64.58
66.24
5.224
6.81%
6.21%
82
5.485
LT debt฿M
37.28
41.65
45.03
47.52
52.13
52.57
50.25
54.78
54.90
60.13
19.76
2.90%
5.27%
69
Revenue
฿43.24M
2.30%
1.00×
Cost of revenue
฿27.92M
2.47%
1.02×
Operating expenses
฿4.533M
1.81%
0.95×
Property and equipment
15.62%
Goodwill & intangibles
14.32%
Spread over hurdle
(1.96%)