454.0
Revenue฿M
350.1
362.4
385.7
408.4
442.9
469.9
486.8
512.9
535.6
564.2
467.0
4.96%
5.49%
11
22.24
Revenue growth%
5.69
6.23
6.13
3.86
6.62
8.34
8.85
7.52
4.58
5.43
13.07
7.52
6.18
86
16.29
Gross margin%
0.40
0.40
0.40
1.30
3.38
6.09
4.96
3.92
3.01
0.46
28.42
3.92
2.15
77
10.27
Operating margin%
33.52
31.21
31.99
29.18
31.20
31.11
29.61
26.66
28.64
30.92
15.38
29.61
31.01
8
15.47
Net margin%
7.56
7.55
10.11
11.33
10.94
8.48
5.94
7.60
8.61
8.63
22.76
8.48
8.55
12
19.43
P/E ratio (avg)x
10.39
11.07
11.92
12.35
12.45
11.10
11.89
12.38
12.84
12.43
36.10
12.38
12.14
85
22.97
EV/EBITx
18.83
19.14
18.93
19.02
19.13
20.53
20.64
20.85
20.48
20.20
13.09
20.53
19.67
21
26.89
FCF yield (avg)%
0.75
2.89
5.27
6.45
5.08
4.24
1.55
1.68
3.77
1.89
4.56
1.89
3.33
42
3.37
FCF margin%
22.00
22.96
24.07
26.93
24.00
24.28
23.08
25.96
26.89
28.67
12.35
25.96
24.17
39
0.465
FCF / Net incomex
1.184
1.170
1.237
1.256
1.179
1.243
1.258
1.189
1.297
1.311
0.769
1.258
1.240
82
6.81
ROIC%
25.50
25.65
23.33
21.56
21.01
23.82
26.65
24.42
26.29
25.06
23.18
25.06
24.74
95
20.07
Return on equity%
1.04
2.69
2.39
0.59
1.24
0.40
0.69
0.40
0.40
0.40
24.83
0.40
0.64
59
26.24
Return on assets%
28.07
25.45
24.97
27.47
27.85
26.65
25.38
26.85
29.24
30.69
21.19
26.85
27.16
81
0.09
EPS฿
0.32
0.31
0.35
0.37
0.36
0.41
0.41
0.47
0.46
0.44
0.10
4.04%
4.38%
—
3.23
EPS growth%
11.96
9.34
12.28
13.24
16.20
13.52
11.28
9.16
7.14
6.92
28.56
9.16
11.62
84
0.34
Bookvalue per sh฿
0.10
0.09
0.10
0.09
0.10
0.09
0.08
0.08
0.08
0.08
0.08
(3.25%)
(1.71%)
—
0.13
FCF per share฿
0.48
0.56
0.63
0.72
0.69
0.73
0.75
0.72
0.74
0.77
0.10
2.09%
4.90%
—
0.37
Dividend per sh฿
0.19
0.18
0.21
0.21
0.23
0.24
0.28
0.31
0.31
0.36
0.40
9.05%
7.06%
—
8.38
Div yield (avg)%
8.43
7.27
4.49
1.89
2.41
2.98
3.28
2.99
2.10
0.40
27.53
2.98
2.99
44
23.40
Payout ratio%
12.26
11.91
10.84
12.38
10.29
10.98
9.07
11.93
9.87
8.61
11.64
9.87
10.91
88
0.703
Shares (diluted)B
1.036
0.969
0.993
1.127
1.213
1.376
1.513
1.443
1.568
1.535
0.698
4.81%
4.51%
29
20.15
Buyback yield%
30.04
27.88
26.08
24.59
24.32
25.04
24.73
26.73
24.27
25.37
8.84
25.04
25.21
91
1.714
D/E ratiox
0.767
0.733
0.754
0.654
0.567
0.529
0.495
0.456
0.442
0.466
1.708
0.466
0.548
58
109.0
Enterprise value฿M
107.1
120.9
120.6
126.7
141.6
147.4
149.1
145.8
144.4
160.8
263.5
2.57%
5.39%
69
128.5
LT debt฿M
247.9
275.8
300.9
291.5
336.7
345.5
355.2
404.0
432.6
413.7
425.7
4.21%
5.82%
15
Revenue
฿564.2M
5.49%
1.00×
Cost of revenue
฿303.3M
5.14%
0.97×
Operating expenses
฿121.1M
5.65%
1.02×
Cash and investments
18.78%
Goodwill & intangibles
18.67%
Property and equipment
15.37%
Spread over hurdle
16.40%