66.62
Revenue฿M
47.21
49.00
50.80
52.12
55.22
58.68
61.77
64.99
67.99
70.46
69.80
5.00%
4.79%
14
13.29
Revenue growth%
3.38
1.50
1.31
1.18
1.41
0.40
0.40
2.05
0.40
3.39
25.38
0.40
1.36
38
19.32
Gross margin%
12.53
10.50
10.37
13.17
12.42
15.35
13.58
15.94
16.91
19.90
26.01
15.94
13.37
19
18.45
Operating margin%
25.16
25.00
25.53
26.30
25.87
23.25
21.62
23.82
25.31
23.30
20.13
23.30
25.08
12
13.49
Net margin%
27.74
26.28
25.66
27.71
25.20
24.36
27.29
24.36
22.81
21.73
15.36
24.36
25.43
22
15.39
P/E ratio (avg)x
22.10
25.61
28.11
30.55
31.85
34.03
40.76
43.38
43.31
46.79
19.11
43.31
32.94
51
14.89
EV/EBITx
33.36
36.99
36.78
37.57
42.72
44.99
45.89
51.46
51.04
48.80
35.20
48.80
43.85
71
11.56
FCF yield (avg)%
24.14
25.90
25.41
25.43
25.21
23.53
25.22
23.37
25.33
27.73
13.52
25.22
25.27
14
19.62
FCF margin%
18.20
16.28
18.73
16.95
16.30
15.45
14.45
13.05
10.10
12.28
21.45
13.05
15.87
42
1.399
FCF / Net incomex
0.188
0.193
0.166
0.172
0.159
0.151
0.149
0.134
0.119
0.120
0.888
0.134
0.155
35
2.40
ROIC%
12.28
10.18
12.92
12.66
15.09
15.87
17.54
20.10
19.47
22.29
25.26
19.47
15.48
65
17.06
Return on equity%
15.97
17.66
18.59
16.40
13.72
12.36
9.60
8.35
10.46
10.29
18.41
10.29
13.04
60
2.32
Return on assets%
8.64
7.54
8.56
9.59
8.69
8.20
8.94
5.97
5.53
6.18
24.51
6.18
8.38
87
0.07
EPS฿
0.09
0.09
0.09
0.10
0.11
0.12
0.13
0.14
0.15
0.16
0.07
7.65%
8.02%
—
17.81
EPS growth%
19.38
18.56
15.86
18.78
17.23
16.12
13.48
10.92
9.54
8.28
10.45
10.92
15.99
75
0.05
Bookvalue per sh฿
0.02
0.02
0.02
0.01
0.02
0.02
0.01
0.01
0.01
0.01
0.05
(4.44%)
(5.73%)
—
0.06
FCF per share฿
0.08
0.08
0.08
0.09
0.10
0.10
0.11
0.11
0.11
0.11
0.05
1.52%
4.56%
—
0.03
Dividend per sh฿
0.10
0.11
0.13
0.12
0.12
0.12
0.14
0.16
0.18
0.18
0.05
8.85%
6.72%
—
7.42
Div yield (avg)%
12.73
11.88
9.64
9.02
8.64
10.84
11.80
14.79
14.65
14.33
24.32
14.33
11.84
78
19.74
Payout ratio%
4.00
3.79
6.75
5.59
7.92
10.30
12.83
10.55
11.97
10.98
3.86
10.98
9.11
78
478.7
Shares (diluted)M
487.4
420.7
439.0
409.5
426.9
383.3
357.3
392.5
402.5
441.1
484.4
0.65%
(0.23%)
35
21.44
Buyback yield%
19.62
19.97
21.13
21.75
24.17
22.74
24.48
24.16
22.70
21.51
20.15
22.74
22.22
45
0.630
D/E ratiox
1.068
0.996
0.865
0.856
0.861
0.899
0.870
0.958
0.876
0.768
1.424
0.876
0.873
68
94.02
Enterprise value฿M
41.05
38.86
37.38
41.62
46.16
41.39
44.27
40.79
45.07
44.96
21.16
(0.53%)
0.49%
12
96.85
LT debt฿M
7.319
7.878
7.555
7.797
8.002
8.254
8.967
9.306
8.550
7.566
23.39
(1.12%)
(0.87%)
32
Revenue
฿70.46M
4.79%
1.00×
Cost of revenue
฿37.41M
4.42%
0.97×
Operating expenses
฿16.77M
5.18%
1.04×
Property and equipment
18.51%
Goodwill & intangibles
15.61%
Spread over hurdle
21.02%