22.58
Revenue฿M
78.91
85.96
91.88
99.84
108.3
117.8
126.5
132.5
140.8
148.3
23.25
6.50%
7.25%
57
24.62
Revenue growth%
14.80
14.12
15.82
15.50
17.47
20.28
17.51
18.21
18.44
20.17
12.45
18.44
17.49
25
25.47
Gross margin%
17.64
15.07
16.28
16.14
17.93
16.68
16.17
14.74
14.41
15.09
10.87
15.09
16.16
61
11.37
Operating margin%
0.40
1.55
2.93
4.61
7.51
10.44
8.61
8.22
6.11
8.27
22.96
8.27
6.81
62
18.14
Net margin%
22.22
21.27
20.34
19.39
18.43
20.55
22.41
23.57
23.22
22.55
11.40
22.55
21.74
27
37.75
P/E ratio (avg)x
17.60
19.86
22.20
25.55
28.70
30.54
31.07
33.98
33.38
34.34
15.17
33.38
29.62
5
34.27
EV/EBITx
34.79
39.70
41.83
47.79
46.19
48.91
47.61
47.30
52.81
51.46
33.22
48.91
47.45
90
11.10
FCF yield (avg)%
14.55
15.77
13.00
15.60
18.12
16.45
18.46
15.51
15.23
13.35
3.75
15.51
15.56
42
19.09
FCF margin%
22.62
20.64
20.78
19.38
21.22
20.66
23.27
22.49
24.20
23.81
2.54
23.27
21.86
62
1.611
FCF / Net incomex
2.105
2.278
2.362
2.466
2.434
2.394
2.852
3.149
3.282
3.858
1.714
3.149
2.450
65
2.23
ROIC%
21.15
19.16
18.36
18.66
16.39
13.43
16.40
16.87
19.58
17.58
9.97
16.87
17.97
50
2.41
Return on equity%
29.51
32.36
31.97
32.07
34.94
34.65
32.68
34.16
34.30
32.38
17.93
34.16
32.53
72
21.28
Return on assets%
8.21
8.56
9.61
7.50
8.20
9.20
10.15
10.00
9.34
9.74
28.95
9.74
9.27
81
0.02
EPS฿
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.02
2.62%
0.51%
—
4.06
EPS growth%
6.58
4.55
1.89
0.40
0.75
0.59
0.40
0.82
1.12
0.40
29.96
0.59
0.78
53
0.04
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.06
9.90%
6.94%
—
0.01
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
3.38%
2.69%
—
0.04
Dividend per sh฿
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.10
0.12
0.04
5.13%
4.40%
—
5.16
Div yield (avg)%
27.01
26.06
25.28
23.44
24.16
25.75
26.39
26.85
29.05
27.14
16.79
26.85
26.22
32
2.55
Payout ratio%
2.89
4.46
4.52
7.34
6.31
7.23
10.09
12.15
12.70
12.06
29.63
12.06
7.29
37
2.853
Shares (diluted)B
4.503
4.432
4.697
4.566
5.143
5.762
6.847
7.944
8.063
9.544
2.987
13.16%
8.05%
31
29.37
Buyback yield%
24.84
23.88
25.05
24.33
24.34
25.52
24.04
25.14
27.30
29.16
6.18
25.52
24.94
9
1.310
D/E ratiox
0.937
0.967
0.992
1.116
1.114
1.109
1.180
1.326
1.246
1.355
0.323
1.246
1.115
91
131.8
Enterprise value฿M
41.32
39.00
40.68
37.70
35.59
34.23
38.42
37.30
40.06
37.08
57.62
0.82%
(1.01%)
30
124.7
LT debt฿M
213.9
250.5
289.6
287.7
340.8
383.2
440.2
531.9
553.6
654.5
76.61
13.94%
12.70%
50
Revenue
฿148.3M
7.25%
1.00×
Cost of revenue
฿80.57M
6.90%
0.97×
Operating expenses
฿22.46M
8.11%
1.08×
Property and equipment
15.46%
Spread over hurdle
21.80%