99.08
Revenue฿M
111.8
118.2
125.0
134.3
143.8
149.0
154.0
159.1
170.8
179.3
110.1
4.52%
5.42%
36
3.98
Revenue growth%
16.73
18.78
17.06
14.93
17.02
18.19
18.73
18.45
19.52
17.79
3.32
18.45
17.99
35
15.40
Gross margin%
7.81
9.00
8.17
5.75
6.59
7.76
7.41
9.98
10.07
7.72
16.19
7.76
7.79
27
22.48
Operating margin%
6.13
4.62
7.45
4.66
3.84
3.75
0.78
3.33
5.77
5.49
28.52
3.75
4.64
31
24.77
Net margin%
15.39
18.15
19.73
18.34
21.21
23.68
26.31
24.52
26.93
25.82
2.15
25.82
22.44
61
30.02
P/E ratio (avg)x
20.82
23.84
24.26
27.82
29.39
31.51
29.56
30.53
28.91
29.58
18.59
29.58
29.15
92
12.55
EV/EBITx
17.08
18.35
16.01
14.49
12.89
11.95
10.53
11.07
10.76
9.639
28.75
10.76
12.42
64
22.96
FCF yield (avg)%
30.42
31.23
29.75
30.10
28.92
26.45
27.86
26.72
27.95
26.67
29.30
26.72
28.44
29
12.68
FCF margin%
8.87
10.10
12.74
14.04
16.24
16.42
15.56
17.87
16.89
17.94
20.91
16.89
15.90
59
0.807
FCF / Net incomex
0.205
0.196
0.197
0.198
0.187
0.189
0.200
0.194
0.172
0.173
0.297
0.189
0.195
80
17.34
ROIC%
15.82
13.09
12.31
13.67
15.10
16.64
17.21
18.76
19.86
19.90
4.73
18.76
16.23
71
16.64
Return on equity%
8.50
6.63
9.05
9.69
9.16
12.13
12.27
12.40
12.35
10.31
12.80
12.27
10.00
21
6.27
Return on assets%
28.59
27.64
29.74
30.52
30.63
28.55
30.98
28.40
25.73
24.99
18.34
28.40
28.57
6
0.15
EPS฿
0.14
0.12
0.11
0.11
0.11
0.11
0.11
0.12
0.12
0.12
0.17
2.83%
(2.50%)
—
7.58
EPS growth%
26.31
28.31
28.23
29.13
31.08
32.40
31.43
30.33
29.00
26.79
25.58
30.33
29.06
62
0.28
Bookvalue per sh฿
0.48
0.54
0.59
0.69
0.71
0.73
0.75
0.77
0.86
0.93
0.36
5.40%
6.98%
—
0.06
FCF per share฿
0.09
0.09
0.11
0.11
0.12
0.13
0.14
0.17
0.19
0.21
0.09
11.29%
8.56%
—
0.16
Dividend per sh฿
0.18
0.19
0.18
0.18
0.18
0.17
0.18
0.19
0.20
0.22
0.39
4.75%
1.79%
—
23.93
Div yield (avg)%
17.76
14.76
17.14
15.69
16.80
15.30
18.21
18.40
17.12
17.82
2.42
17.82
17.13
75
6.76
Payout ratio%
6.72
8.42
10.55
9.45
7.56
7.61
10.57
12.62
10.69
13.54
21.63
10.69
10.00
73
233.3
Shares (diluted)M
247.6
229.6
239.9
233.8
209.8
186.9
185.4
184.3
182.9
180.9
237.0
(2.92%)
(3.12%)
23
12.17
Buyback yield%
21.08
18.09
20.65
23.34
24.89
22.44
21.40
21.53
20.51
22.44
9.76
21.53
21.47
53
0.256
D/E ratiox
0.363
0.394
0.382
0.395
0.412
0.465
0.443
0.447
0.440
0.489
1.653
0.447
0.426
80
28.50
Enterprise value฿M
21.47
24.33
25.23
25.33
27.16
25.26
25.52
26.14
28.81
27.16
133.3
—
3.42%
18
126.2
LT debt฿M
129.5
137.5
150.8
148.6
170.5
184.8
200.1
228.0
250.1
282.5
56.41
10.63%
9.23%
18
Revenue
฿179.3M
5.42%
1.00×
Cost of revenue
฿105.8M
5.57%
1.01×
Operating expenses
฿43.55M
4.88%
0.95×
Property and equipment
16.22%
Spread over hurdle
(2.97%)