65.25
Revenue฿M
253.9
269.1
281.0
286.0
293.7
308.5
320.4
329.3
346.1
351.4
72.32
3.65%
3.64%
50
23.27
Revenue growth%
23.09
24.44
25.44
25.47
22.86
21.21
21.81
23.06
24.31
24.52
27.85
23.06
23.70
19
29.68
Gross margin%
4.30
5.40
2.79
5.79
6.04
8.23
10.62
11.08
9.49
6.66
6.56
9.49
6.35
86
14.04
Operating margin%
13.38
13.66
12.16
13.71
16.41
13.92
12.89
12.43
14.45
13.89
29.37
13.89
13.68
5
28.28
Net margin%
11.84
8.99
6.84
9.15
10.94
8.96
8.23
6.18
4.66
5.03
22.58
6.18
8.59
49
35.32
P/E ratio (avg)x
27.32
26.93
30.21
28.23
27.54
30.53
29.68
28.52
26.98
29.58
9.393
29.58
28.37
12
7.819
EV/EBITx
39.19
44.79
44.02
42.69
39.96
38.02
35.44
34.53
34.16
34.28
11.21
34.53
38.61
35
13.42
FCF yield (avg)%
24.44
26.29
23.93
21.63
22.45
24.90
23.45
24.65
26.09
28.43
14.22
24.90
24.55
49
13.59
FCF margin%
8.65
11.17
12.25
14.90
15.49
17.91
18.49
20.62
21.01
21.65
19.45
20.62
16.70
71
1.378
FCF / Net incomex
2.326
2.306
2.453
2.853
3.103
3.649
4.086
3.999
4.535
4.559
1.771
4.086
3.376
53
26.67
ROIC%
5.99
4.46
5.31
7.19
7.79
6.94
7.57
6.19
4.97
4.30
14.78
6.19
6.09
16
24.71
Return on equity%
9.46
12.24
12.15
13.64
13.04
13.88
15.24
17.76
17.79
15.72
15.87
15.72
13.76
43
22.75
Return on assets%
25.06
25.96
23.12
20.48
22.01
21.02
22.55
21.46
22.74
22.46
12.97
22.46
22.50
45
0.38
EPS฿
0.14
0.15
0.15
0.14
0.14
0.14
0.13
0.12
0.11
0.10
0.40
(6.20%)
(3.58%)
—
21.74
EPS growth%
8.47
6.07
7.37
7.49
7.91
10.89
9.68
12.39
15.18
17.55
19.66
12.39
9.08
58
0.33
Bookvalue per sh฿
0.36
0.41
0.37
0.35
0.38
0.36
0.33
0.35
0.35
0.37
0.24
(0.93%)
0.79%
—
0.17
FCF per share฿
0.19
0.19
0.19
0.20
0.20
0.21
0.23
0.22
0.25
0.23
0.11
2.14%
1.87%
—
0.08
Dividend per sh฿
0.24
0.21
0.22
0.20
0.21
0.20
0.19
0.18
0.18
0.19
0.21
(2.06%)
(2.53%)
—
27.19
Div yield (avg)%
4.25
2.01
4.03
6.96
6.04
8.40
8.36
9.45
8.69
6.90
29.11
8.40
6.93
67
24.37
Payout ratio%
2.60
5.53
3.42
6.32
4.54
2.85
3.51
2.42
1.96
3.39
27.52
2.85
3.41
43
243.9
Shares (diluted)M
243.3
259.5
262.1
268.2
250.0
267.8
295.8
307.9
324.4
348.7
248.3
6.88%
2.79%
89
15.31
Buyback yield%
0.40
2.30
3.90
4.28
3.08
2.92
5.27
2.65
0.74
0.40
29.28
2.65
2.79
35
0.181
D/E ratiox
0.120
0.110
0.104
0.102
0.092
0.086
0.088
0.078
0.081
0.081
1.640
0.081
0.090
52
39.33
Enterprise value฿M
118.9
122.4
120.2
123.2
142.5
147.2
160.2
169.5
180.7
184.1
188.6
5.26%
5.41%
7
257.6
LT debt฿M
130.8
134.7
139.2
141.3
145.3
146.2
141.2
152.2
148.7
154.0
200.8
1.17%
1.47%
73
Revenue
฿351.4M
3.64%
1.00×
Cost of revenue
฿246.0M
3.64%
1.00×
Operating expenses
฿55.65M
3.23%
0.96×
Property and equipment
17.97%
Return on capital
106.71%
Spread over hurdle
98.09%