13.10
Revenue฿M
49.12
51.01
52.74
55.30
55.40
58.01
60.57
61.41
62.18
62.59
13.70
2.47%
2.58%
15
3.19
Revenue growth%
11.98
13.08
12.06
14.87
17.21
16.05
15.52
17.09
15.50
13.07
12.47
15.52
15.18
59
19.45
Gross margin%
7.87
5.79
6.12
3.16
2.29
4.58
6.83
5.58
4.36
3.58
28.12
4.58
5.08
45
27.93
Operating margin%
33.30
31.53
31.23
29.20
31.15
30.48
28.54
30.43
30.31
31.62
7.59
30.43
30.82
74
10.95
Net margin%
18.88
20.55
19.03
18.73
17.05
17.13
14.98
15.43
17.40
18.13
9.69
17.13
17.76
7
16.90
P/E ratio (avg)x
9.352
9.808
8.745
9.077
8.483
8.841
9.622
10.18
9.757
9.584
31.93
9.622
9.468
81
21.22
EV/EBITx
24.55
23.67
26.00
26.02
23.74
24.47
22.96
23.42
22.92
23.28
36.03
23.28
23.71
10
25.98
FCF yield (avg)%
6.62
5.60
6.53
7.71
6.73
8.87
9.86
10.52
10.49
8.24
16.06
9.86
7.97
29
9.75
FCF margin%
2.62
0.95
1.90
1.46
2.76
4.81
4.72
3.77
1.33
4.07
14.53
4.07
2.69
76
1.513
FCF / Net incomex
0.142
0.146
0.136
0.137
0.151
0.140
0.155
0.143
0.161
0.157
1.292
0.155
0.144
35
23.25
ROIC%
13.57
15.19
17.45
16.23
14.29
16.41
14.79
15.29
14.06
16.93
9.26
15.29
15.24
23
10.84
Return on equity%
28.03
27.85
29.07
31.76
34.35
32.75
35.58
33.61
34.63
36.15
5.90
34.63
33.18
94
19.51
Return on assets%
24.09
22.11
21.10
19.17
18.67
19.99
19.76
22.22
19.70
19.37
2.13
19.76
19.87
60
0.03
EPS฿
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.03
(2.90%)
(4.26%)
—
28.08
EPS growth%
14.06
15.95
14.85
17.75
15.94
13.78
13.47
12.58
11.79
10.22
21.25
12.58
13.92
21
0.05
Bookvalue per sh฿
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.04
0.04
0.05
0.07
4.38%
4.84%
—
0.03
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(2.02%)
0.88%
—
0.05
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.07
2.50%
2.19%
—
19.83
Div yield (avg)%
26.72
27.62
25.26
22.44
22.57
21.06
20.92
20.35
19.44
21.30
14.86
20.92
21.87
20
6.73
Payout ratio%
2.74
3.30
2.22
0.40
0.40
2.96
1.47
3.80
6.10
4.85
12.57
3.80
2.85
16
564.0
Shares (diluted)M
637.0
665.4
660.0
687.1
723.6
694.5
725.7
844.4
852.4
997.6
544.6
6.63%
4.77%
75
8.99
Buyback yield%
14.22
12.94
14.25
15.06
15.02
13.91
14.58
15.54
14.90
14.87
17.86
14.87
14.73
35
1.150
D/E ratiox
2.035
2.235
2.155
2.201
2.596
3.081
3.340
3.909
3.865
4.002
1.222
3.865
2.839
26
33.65
Enterprise value฿M
60.28
59.97
68.99
64.42
73.62
80.62
79.98
79.26
82.61
80.11
40.56
1.70%
4.15%
16
4.766
LT debt฿M
69.30
66.54
70.66
77.84
86.30
97.10
106.8
120.7
127.2
138.4
10.44
9.91%
8.00%
44
Revenue
฿62.59M
2.58%
1.00×
Cost of revenue
฿42.90M
2.54%
1.00×
Operating expenses
฿6.535M
2.67%
1.01×
Property and equipment
16.36%