286.1
Revenue฿M
228.3
242.5
253.7
273.7
288.0
311.3
326.6
346.4
372.8
393.7
311.9
6.45%
6.39%
10
9.94
Revenue growth%
23.93
25.80
26.18
24.59
27.08
25.77
24.59
21.75
24.35
24.30
27.01
24.35
24.59
25
16.26
Gross margin%
20.80
19.73
19.76
19.83
22.35
25.13
23.56
24.57
23.11
24.14
16.54
24.14
22.73
77
9.12
Operating margin%
25.61
26.42
27.62
27.51
25.12
24.42
22.53
20.21
22.55
20.77
22.36
22.53
24.77
93
19.94
Net margin%
15.66
17.03
16.80
18.60
17.56
20.13
21.28
23.14
21.83
19.11
16.90
21.28
18.86
90
19.84
P/E ratio (avg)x
12.77
13.22
14.01
14.01
16.43
17.38
17.94
21.33
21.84
22.15
37.32
21.33
16.91
46
28.68
EV/EBITx
33.02
32.83
33.75
37.29
40.81
44.26
47.29
54.25
57.80
67.87
27.25
54.25
42.53
86
21.93
FCF yield (avg)%
9.32
7.64
10.23
12.21
14.42
15.97
14.15
13.05
12.07
10.75
10.97
13.05
12.14
25
13.28
FCF margin%
30.12
27.28
26.54
29.15
31.03
31.78
32.12
32.36
33.61
31.16
22.91
32.12
31.10
10
0.537
FCF / Net incomex
0.481
0.565
0.574
0.665
0.750
0.812
0.981
1.020
1.056
1.094
0.199
1.020
0.781
29
19.89
ROIC%
9.13
12.00
14.68
15.58
13.98
13.06
11.97
14.15
12.32
10.35
13.86
12.32
12.69
13
27.88
Return on equity%
8.97
10.03
10.20
8.67
8.37
10.95
13.86
12.64
14.23
14.76
22.50
13.86
10.57
69
29.47
Return on assets%
30.64
28.08
26.96
28.43
26.92
27.97
30.77
29.61
29.87
27.32
7.83
29.61
28.25
59
0.14
EPS฿
0.08
0.08
0.08
0.10
0.10
0.11
0.12
0.12
0.12
0.14
0.15
7.45%
5.50%
—
14.53
EPS growth%
6.48
4.65
2.44
4.21
3.44
5.58
2.97
3.15
2.75
1.31
22.74
2.97
3.29
5
0.16
Bookvalue per sh฿
0.08
0.08
0.08
0.07
0.07
0.06
0.06
0.05
0.04
0.05
0.12
(7.08%)
(6.61%)
—
0.05
FCF per share฿
0.06
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.18
3.83%
0.43%
—
0.04
Dividend per sh฿
0.15
0.14
0.15
0.18
0.21
0.20
0.20
0.22
0.23
0.22
0.08
0.74%
4.80%
—
21.06
Div yield (avg)%
7.17
4.88
6.42
5.25
7.75
7.63
7.74
5.38
2.65
1.48
4.29
5.38
5.90
54
8.47
Payout ratio%
27.87
30.15
31.76
31.37
34.06
32.78
35.32
36.55
37.25
35.64
8.49
35.64
33.42
39
602.9
Shares (diluted)M
721.1
769.0
776.8
820.9
750.7
708.8
795.3
867.3
775.2
723.6
595.7
(0.73%)
1.08%
51
29.59
Buyback yield%
19.03
18.15
20.50
21.97
23.45
24.30
23.04
23.98
21.10
20.88
27.71
23.04
21.53
26
1.574
D/E ratiox
2.487
2.807
2.915
3.339
3.627
3.589
4.252
4.278
5.017
4.885
0.917
4.278
3.608
93
349.3
Enterprise value฿M
247.3
263.1
254.9
249.0
221.1
237.1
211.8
214.0
198.0
209.9
263.9
(1.03%)
(2.39%)
44
84.66
LT debt฿M
123.6
115.8
127.0
123.9
124.6
114.9
118.0
123.5
110.4
103.8
130.7
(3.58%)
(1.96%)
79
Revenue
฿393.7M
6.39%
1.00×
Cost of revenue
฿214.5M
6.73%
1.03×
Operating expenses
฿66.52M
6.03%
0.97×
Property and equipment
15.53%
Spread over hurdle
73.90%