48.78
Revenue฿M
61.49
65.07
66.69
68.39
72.81
76.37
80.50
85.48
87.34
91.74
50.15
4.73%
4.47%
60
15.53
Revenue growth%
28.00
26.68
29.55
29.80
30.11
31.71
30.75
31.81
32.32
31.82
21.26
31.81
30.43
74
14.59
Gross margin%
32.90
35.13
38.08
36.33
33.42
31.20
30.08
29.02
30.75
29.06
17.88
30.08
32.05
34
20.18
Operating margin%
33.86
36.16
38.08
36.03
37.37
35.54
38.22
38.76
40.19
38.51
12.62
38.51
37.72
77
9.27
Net margin%
17.25
16.85
16.73
13.95
14.18
16.65
14.04
12.24
13.35
10.89
17.57
13.35
14.11
25
36.76
P/E ratio (avg)x
39.27
38.20
44.23
49.40
50.03
52.65
52.94
58.59
57.31
55.76
30.53
55.76
51.34
36
7.245
EV/EBITx
25.26
26.75
27.83
29.71
33.49
32.32
38.68
41.37
47.89
50.78
24.36
41.37
32.91
88
14.63
FCF yield (avg)%
5.36
5.49
7.93
8.19
7.87
7.95
9.50
7.04
5.40
2.71
26.75
7.04
7.46
28
18.99
FCF margin%
30.13
29.30
27.45
25.68
25.81
23.34
24.84
24.93
26.45
26.34
5.33
24.93
26.08
11
0.834
FCF / Net incomex
1.319
1.381
1.604
1.530
1.474
1.533
1.690
1.913
2.019
2.280
1.005
1.913
1.568
14
19.93
ROIC%
19.56
16.70
14.24
16.82
17.35
18.27
18.95
18.59
21.48
22.90
10.14
18.95
18.43
67
23.01
Return on equity%
4.75
7.22
5.65
5.25
6.91
9.34
9.96
11.42
13.82
15.23
17.70
11.42
8.28
91
3.17
Return on assets%
13.18
15.94
13.46
11.32
9.75
7.71
7.62
7.64
6.23
9.12
24.90
7.64
9.43
69
—
EPS฿
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.46%
8.28%
—
6.29
EPS growth%
9.82
8.16
6.47
8.20
5.24
5.49
7.99
8.61
7.51
6.81
11.69
7.51
7.75
12
—
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.59%
0.11%
—
—
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
1.56%
0.65%
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
—
(0.73%)
1.01%
—
4.71
Div yield (avg)%
17.37
19.77
17.72
19.33
18.73
16.34
18.35
20.07
20.46
21.80
18.70
20.07
19.03
20
20.45
Payout ratio%
20.27
19.55
19.38
16.60
17.16
19.72
16.79
13.93
13.71
14.24
3.16
14.24
16.98
69
12.99
Shares (diluted)B
12.94
13.39
14.47
16.26
15.34
13.82
14.84
15.10
14.43
15.83
12.80
0.63%
1.95%
36
3.82
Buyback yield%
7.06
5.73
4.91
7.82
10.02
10.71
7.78
5.42
5.77
5.25
20.75
5.77
6.41
7
1.620
D/E ratiox
1.155
1.059
0.965
0.958
1.002
1.058
1.077
1.145
1.043
1.129
0.857
1.077
1.059
59
33.90
Enterprise value฿M
61.83
61.57
65.76
71.13
79.03
85.14
95.31
105.0
99.47
101.1
72.75
5.05%
5.46%
93
67.25
LT debt฿M
25.50
27.53
27.07
23.89
21.83
23.51
21.48
20.63
20.69
21.74
41.12
(0.08%)
(2.30%)
50
Revenue
฿91.74M
4.47%
1.00×
Cost of revenue
฿44.73M
3.88%
0.94×
Operating expenses
฿19.68M
5.05%
1.06×
Property and equipment
14.28%