362.9
Revenue฿M
339.2
370.4
392.1
416.6
439.8
465.0
495.8
546.8
593.9
642.7
392.4
7.88%
7.38%
51
14.85
Revenue growth%
23.97
23.92
26.61
26.45
26.06
23.80
23.02
24.58
25.11
22.35
7.59
23.80
24.28
87
22.80
Gross margin%
10.57
12.69
10.03
11.72
8.94
9.53
11.29
11.32
9.22
10.95
24.52
10.95
10.76
29
7.95
Operating margin%
12.78
10.78
9.26
7.98
9.10
10.98
11.99
13.05
10.90
11.62
12.51
11.62
10.94
38
14.92
Net margin%
5.56
3.92
2.48
3.99
3.06
5.94
6.00
7.28
5.20
7.99
24.91
6.00
5.38
80
13.20
P/E ratio (avg)x
10.85
11.72
12.85
14.91
17.01
18.15
19.27
19.04
18.49
19.93
37.61
19.04
17.58
70
17.14
EV/EBITx
6.999
7.363
6.760
7.495
7.441
7.423
7.775
7.782
8.196
8.607
19.96
7.782
7.468
15
4.94
FCF yield (avg)%
12.03
9.74
12.02
12.62
14.38
11.51
9.90
12.16
10.73
12.10
5.87
11.51
12.02
12
11.94
FCF margin%
2.91
3.82
3.74
6.43
6.35
7.45
9.34
7.48
5.58
6.56
28.14
7.45
6.39
45
1.323
FCF / Net incomex
1.289
1.333
1.293
1.293
1.237
1.337
1.305
1.386
1.453
1.532
0.515
1.386
1.319
87
21.19
ROIC%
7.47
8.74
9.34
11.43
10.69
11.30
11.79
12.33
13.94
15.65
19.83
12.33
11.36
35
23.47
Return on equity%
21.85
19.24
21.22
19.95
20.66
22.37
21.14
19.59
17.80
18.13
10.74
19.59
20.30
10
22.71
Return on assets%
9.16
9.88
11.59
9.18
7.87
7.44
4.66
5.00
2.23
3.79
5.46
4.66
7.65
35
0.06
EPS฿
0.08
0.10
0.09
0.11
0.12
0.15
0.16
0.17
0.18
0.18
0.06
7.63%
9.62%
—
9.43
EPS growth%
3.91
5.04
5.38
3.72
2.60
0.89
0.40
0.40
1.58
4.49
27.60
0.89
3.16
32
0.11
Bookvalue per sh฿
0.14
0.16
0.15
0.15
0.15
0.14
0.15
0.13
0.15
0.15
0.05
—
(0.15%)
—
0.08
FCF per share฿
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.06
0.06
0.05
0.09
(0.60%)
(2.36%)
—
0.05
Dividend per sh฿
0.17
0.19
0.18
0.20
0.23
0.26
0.28
0.32
0.33
0.38
0.08
10.39%
8.38%
—
26.78
Div yield (avg)%
17.25
18.10
17.53
15.92
18.08
20.20
20.32
20.10
17.87
18.21
2.80
20.10
18.09
24
2.35
Payout ratio%
17.59
14.85
17.83
15.11
13.00
15.85
18.66
19.68
18.15
17.95
28.29
18.15
17.71
85
2.089
Shares (diluted)B
3.662
3.628
4.052
4.617
5.063
5.071
6.023
6.370
6.748
7.326
2.043
7.67%
7.36%
24
6.68
Buyback yield%
30.77
31.32
30.38
32.16
29.77
30.48
33.03
33.63
32.68
34.84
23.45
33.03
31.74
54
1.063
D/E ratiox
0.869
0.917
0.981
1.038
1.188
1.247
1.236
1.214
1.138
1.149
0.547
1.214
1.143
26
150.7
Enterprise value฿M
470.5
492.6
493.3
566.2
553.9
547.7
651.1
673.2
686.5
733.8
670.4
5.79%
4.53%
66
654.1
LT debt฿M
791.9
818.5
836.3
756.5
816.4
814.8
828.9
775.3
815.0
752.3
285.8
(1.62%)
(0.64%)
11
Revenue
฿642.7M
7.38%
1.00×
Cost of revenue
฿449.9M
7.38%
1.00×
Operating expenses
฿92.31M
7.28%
0.99×
Property and equipment
22.35%
Goodwill & intangibles
16.32%