143.9
Revenue฿M
174.0
181.3
184.4
188.9
195.6
197.7
201.3
204.5
211.8
222.4
151.8
2.60%
3.00%
92
6.13
Revenue growth%
11.50
9.85
8.75
6.08
8.65
7.89
5.77
7.31
8.18
6.45
20.46
7.31
8.03
55
23.59
Gross margin%
4.16
3.39
5.17
4.47
5.20
2.23
0.40
0.63
0.40
0.40
18.52
0.40
2.81
9
24.57
Operating margin%
30.54
29.93
28.98
26.29
28.07
29.76
28.58
27.96
26.14
28.49
14.76
28.49
28.53
28
13.75
Net margin%
18.11
16.80
15.74
17.46
19.01
17.33
16.97
18.06
18.49
18.23
25.44
18.06
17.76
6
12.66
P/E ratio (avg)x
26.69
25.52
26.07
24.79
27.50
31.96
33.01
37.11
42.40
43.16
8.182
37.11
29.73
58
23.86
EV/EBITx
15.22
17.09
19.93
20.97
22.38
23.36
25.24
24.94
26.31
28.36
22.74
25.24
22.87
36
4.23
FCF yield (avg)%
5.18
6.98
4.36
2.26
0.56
2.97
0.64
0.40
0.40
2.33
3.16
0.64
2.29
91
21.21
FCF margin%
10.88
11.31
14.06
16.99
17.54
18.36
17.46
17.37
19.73
19.73
29.57
18.36
17.41
8
1.417
FCF / Net incomex
0.448
0.410
0.449
0.403
0.419
0.439
0.454
0.454
0.419
0.449
1.439
0.449
0.444
23
21.52
ROIC%
15.80
16.64
14.28
16.50
17.03
17.18
19.15
17.33
14.35
13.99
16.92
17.18
16.57
8
2.21
Return on equity%
16.49
16.34
18.51
19.97
21.36
20.77
23.62
25.83
28.44
28.96
14.76
25.83
21.06
65
29.56
Return on assets%
4.60
4.87
7.69
10.60
8.67
6.30
7.12
6.86
9.84
11.75
29.56
7.12
7.40
73
0.01
EPS฿
0.08
0.09
0.09
0.09
0.11
0.11
0.12
0.13
0.15
0.16
0.01
8.35%
7.81%
—
12.59
EPS growth%
4.17
5.51
3.16
3.55
5.73
2.97
1.51
0.46
2.98
2.74
21.63
2.74
3.07
80
0.02
Bookvalue per sh฿
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.76%
(0.14%)
—
0.01
FCF per share฿
0.04
0.04
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.05
0.03
5.64%
3.47%
—
0.02
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(1.41%)
(2.07%)
—
24.25
Div yield (avg)%
21.24
19.55
19.79
22.60
23.29
21.97
19.05
16.79
14.73
17.60
6.29
17.60
19.67
15
3.38
Payout ratio%
20.46
17.95
18.03
19.83
17.83
19.20
18.79
15.85
17.08
15.73
6.66
17.08
17.99
17
2.132
Shares (diluted)B
2.191
2.142
2.197
2.191
2.280
2.612
2.690
3.054
2.814
3.175
2.127
6.85%
3.86%
41
22.10
Buyback yield%
1.03
0.40
1.61
0.70
0.40
1.84
3.09
5.11
6.46
4.86
15.95
4.86
1.73
23
1.032
D/E ratiox
0.594
0.519
0.515
0.464
0.406
0.411
0.432
0.446
0.431
0.417
1.496
0.431
0.439
66
60.16
Enterprise value฿M
53.74
63.78
62.05
64.20
67.69
65.19
70.41
82.68
89.32
91.07
53.15
6.11%
6.28%
71
43.01
LT debt฿M
90.39
89.71
91.32
91.39
84.01
91.36
79.43
76.27
81.15
87.11
53.48
0.73%
(1.71%)
21
Revenue
฿222.4M
3.00%
1.00×
Cost of revenue
฿155.7M
3.00%
1.00×
Operating expenses
฿39.10M
3.29%
1.03×
Property and equipment
14.43%
Spread over hurdle
77.05%