92.28
Revenue฿M
94.27
101.2
111.1
121.6
130.5
143.8
154.0
166.0
182.0
195.8
101.8
8.45%
8.53%
86
11.28
Revenue growth%
4.02
5.01
7.78
5.78
3.13
5.69
8.01
7.99
8.25
5.58
3.48
7.99
5.74
57
14.23
Gross margin%
25.08
24.83
23.03
24.96
26.46
29.20
29.64
30.78
29.09
31.14
27.99
29.64
27.78
19
24.15
Operating margin%
1.14
3.61
4.78
7.55
6.07
7.61
8.39
9.97
11.14
10.82
7.03
9.97
7.58
6
10.99
Net margin%
16.50
17.93
17.22
15.55
12.62
10.41
13.09
12.78
14.46
16.56
16.07
13.09
15.00
42
29.35
P/E ratio (avg)x
16.19
15.77
16.70
15.88
18.27
19.06
19.72
22.75
22.97
21.74
19.44
21.74
18.66
42
25.87
EV/EBITx
20.14
21.51
23.70
25.51
23.47
22.61
23.13
21.64
23.68
22.31
26.48
22.61
22.87
25
4.13
FCF yield (avg)%
24.71
25.70
25.61
23.69
25.16
26.06
28.27
28.18
26.45
25.10
7.05
26.45
25.66
24
7.06
FCF margin%
9.53
7.21
5.33
8.21
8.63
5.92
5.96
3.01
0.40
0.40
20.46
3.01
5.94
15
1.556
FCF / Net incomex
0.355
0.323
0.292
0.319
0.309
0.319
0.285
0.312
0.278
0.268
1.610
0.285
0.310
50
7.49
ROIC%
19.43
22.40
24.11
22.13
21.43
21.48
23.46
22.30
21.53
19.76
13.24
21.53
21.83
83
18.94
Return on equity%
10.75
11.65
14.03
16.06
16.43
18.57
21.40
20.93
20.07
19.29
26.23
20.07
17.50
72
2.94
Return on assets%
8.42
7.43
5.85
8.44
9.25
9.48
8.77
7.93
5.51
7.32
7.84
7.93
8.17
66
0.02
EPS฿
0.22
0.24
0.24
0.27
0.30
0.31
0.37
0.40
0.43
0.50
0.02
10.36%
10.01%
—
10.58
EPS growth%
8.42
6.52
8.72
7.88
10.05
9.42
6.67
6.60
7.55
5.02
9.56
6.67
7.71
55
0.03
Bookvalue per sh฿
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.07
3.22%
5.80%
—
0.11
FCF per share฿
0.11
0.10
0.10
0.09
0.08
0.08
0.09
0.08
0.08
0.08
0.09
0.45%
(2.19%)
—
0.02
Dividend per sh฿
0.13
0.15
0.15
0.14
0.14
0.13
0.12
0.12
0.11
0.11
0.05
(3.80%)
(0.79%)
—
19.79
Div yield (avg)%
20.92
20.61
20.98
20.49
23.16
23.70
26.29
28.69
27.26
28.47
16.73
27.26
23.43
34
4.57
Payout ratio%
6.58
4.13
5.50
8.30
8.27
10.18
7.84
8.96
8.58
11.27
13.20
8.96
8.28
47
511.0
Shares (diluted)M
393.0
410.1
368.6
337.4
330.0
341.4
356.7
387.7
365.5
334.8
501.6
0.29%
(2.96%)
13
9.80
Buyback yield%
3.62
2.46
4.66
6.09
3.89
3.74
4.29
1.65
3.96
2.14
4.66
3.74
3.82
29
0.726
D/E ratiox
1.339
1.208
1.164
1.077
1.008
1.004
1.049
1.135
1.134
1.196
0.350
1.134
1.134
20
91.20
Enterprise value฿M
33.83
32.13
29.97
29.37
29.51
28.42
26.84
24.45
25.96
23.47
21.26
(4.47%)
(3.11%)
49
99.46
LT debt฿M
20.68
18.95
20.75
21.52
21.27
18.66
18.52
19.96
20.01
18.85
103.8
(2.39%)
0.04%
25
Revenue
฿195.8M
8.53%
1.00×
Cost of revenue
฿135.1M
8.37%
0.99×
Operating expenses
฿36.30M
8.66%
1.01×
Goodwill & intangibles
19.24%
Property and equipment
14.57%