25.22
Revenue฿M
188.1
185.4
185.3
185.2
185.4
182.9
180.6
181.5
185.4
189.1
27.22
0.40%
0.22%
34
23.56
Revenue growth%
15.47
14.68
15.14
14.22
14.41
12.17
11.38
14.32
12.10
14.87
28.73
12.17
14.36
14
13.57
Gross margin%
17.93
18.54
15.92
17.21
16.80
13.96
11.23
13.57
13.91
14.79
20.29
13.91
15.36
23
25.97
Operating margin%
3.99
2.61
5.12
2.69
2.91
0.40
1.19
0.76
0.47
0.94
10.25
0.76
1.90
61
7.56
Net margin%
1.58
1.71
4.47
4.40
4.79
4.60
3.29
3.99
2.52
2.16
6.88
3.29
3.64
55
22.91
P/E ratio (avg)x
15.60
18.42
18.81
19.68
21.90
22.84
27.39
32.92
37.00
43.08
27.51
32.92
22.37
28
24.55
EV/EBITx
16.05
18.55
19.55
19.84
20.07
23.01
26.86
27.18
29.77
31.46
12.88
27.18
21.54
27
9.94
FCF yield (avg)%
13.22
10.41
8.44
10.36
11.27
9.75
8.79
8.95
7.19
10.08
24.86
8.95
9.91
23
26.39
FCF margin%
15.40
13.58
16.17
13.83
14.78
13.23
14.09
13.36
10.54
8.70
9.57
13.23
13.71
73
1.716
FCF / Net incomex
0.921
0.813
0.774
0.863
0.892
0.830
0.862
0.945
0.912
0.908
1.363
0.908
0.878
72
5.34
ROIC%
14.02
16.03
13.70
10.90
8.53
10.68
13.29
13.64
12.83
12.56
11.15
12.83
13.06
80
25.37
Return on equity%
13.23
12.59
13.31
10.90
12.45
10.71
12.68
14.38
15.60
14.36
15.95
14.36
12.95
91
21.97
Return on assets%
4.89
6.63
8.69
11.62
12.68
11.87
13.27
14.56
12.62
13.88
14.95
13.27
12.25
22
0.11
EPS฿
0.07
0.07
0.07
0.07
0.06
0.07
0.06
0.06
0.06
0.06
0.12
(1.75%)
(1.82%)
—
14.62
EPS growth%
10.24
9.95
11.50
12.93
13.97
14.92
16.34
15.68
17.51
19.31
14.46
16.34
14.45
47
0.08
Bookvalue per sh฿
0.11
0.11
0.12
0.13
0.13
0.14
0.16
0.18
0.21
0.22
0.06
9.82%
8.36%
—
0.08
FCF per share฿
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
(0.86%)
(3.90%)
—
0.03
Dividend per sh฿
0.08
0.08
0.07
0.07
0.06
0.06
0.05
0.04
0.05
0.04
0.05
(6.01%)
(5.43%)
—
24.36
Div yield (avg)%
7.06
6.54
7.00
8.45
10.60
12.74
11.82
11.71
11.06
8.33
18.21
11.71
9.52
31
14.05
Payout ratio%
24.60
26.08
27.32
29.33
30.55
32.66
34.57
35.95
35.40
35.32
9.48
35.32
31.61
45
1.095
Shares (diluted)B
0.797
0.817
0.804
0.867
0.928
1.016
1.059
1.140
1.040
1.003
1.064
1.57%
1.33%
30
6.53
Buyback yield%
25.18
25.85
28.49
28.87
29.00
27.88
27.79
26.34
25.09
25.57
19.00
26.34
27.07
87
0.586
D/E ratiox
1.779
1.781
2.029
2.162
2.177
2.154
2.281
2.213
2.618
2.548
1.536
2.281
2.169
51
90.03
Enterprise value฿M
120.7
136.0
123.0
116.1
109.5
111.7
116.5
124.7
134.9
127.8
38.72
3.14%
(0.45%)
42
145.4
LT debt฿M
30.31
30.55
27.12
24.23
24.81
23.80
23.63
21.01
20.04
21.52
64.90
(2.80%)
(3.04%)
82
Revenue
฿189.1M
0.22%
1.00×
Cost of revenue
฿129.9M
0.20%
1.00×
Operating expenses
฿35.70M
(0.40%)
0.94×
Property and equipment
17.34%
Spread over hurdle
(5.01%)