128.4
Revenue฿M
85.24
92.38
98.11
102.8
108.5
116.3
124.2
134.8
147.3
157.3
142.0
7.71%
6.93%
47
21.97
Revenue growth%
4.47
3.69
4.32
2.27
1.81
1.34
1.93
1.27
2.28
2.01
27.84
1.93
2.14
54
19.27
Gross margin%
13.35
15.82
15.89
15.90
15.81
16.84
14.75
12.56
13.43
15.03
2.37
14.75
15.42
76
29.11
Operating margin%
2.31
4.49
5.38
4.91
5.16
3.13
5.02
3.19
2.36
4.45
13.91
3.19
4.47
55
18.15
Net margin%
21.13
23.09
23.73
23.20
20.84
23.29
20.53
22.80
23.36
23.28
23.97
23.28
23.14
67
9.790
P/E ratio (avg)x
31.18
35.97
41.50
39.12
38.40
42.15
45.93
52.96
50.62
51.60
12.72
50.62
41.82
15
7.087
EV/EBITx
23.33
23.60
25.27
25.17
26.60
26.83
30.58
32.20
29.88
32.55
13.57
30.58
26.72
91
13.75
FCF yield (avg)%
18.35
18.44
18.45
21.42
20.99
18.56
20.17
21.43
20.43
19.08
20.58
20.17
19.63
71
2.53
FCF margin%
21.73
19.55
21.69
22.37
24.67
21.97
21.29
23.83
25.88
28.59
15.24
23.83
22.17
76
1.271
FCF / Net incomex
0.219
0.225
0.208
0.233
0.253
0.261
0.286
0.282
0.264
0.247
1.626
0.264
0.250
64
28.55
ROIC%
10.92
8.72
7.35
5.70
7.68
4.74
3.87
4.91
4.24
4.86
25.37
4.74
5.30
89
24.69
Return on equity%
23.92
21.53
21.48
24.26
22.12
21.35
20.56
17.71
16.88
16.03
28.80
17.71
21.42
6
14.75
Return on assets%
17.36
16.68
19.52
16.84
16.37
13.96
13.62
12.39
12.29
11.38
17.86
12.39
15.16
59
0.17
EPS฿
0.26
0.25
0.29
0.29
0.29
0.35
0.39
0.41
0.48
0.57
0.18
14.33%
9.99%
—
25.60
EPS growth%
5.58
3.73
1.49
1.07
1.30
2.87
0.40
0.40
3.15
6.00
16.40
2.87
2.18
22
0.22
Bookvalue per sh฿
0.17
0.19
0.19
0.22
0.25
0.30
0.32
0.32
0.34
0.40
0.09
9.91%
11.12%
—
0.21
FCF per share฿
0.08
0.09
0.09
0.10
0.10
0.10
0.11
0.12
0.13
0.12
0.07
2.53%
3.31%
—
0.28
Dividend per sh฿
0.22
0.20
0.18
0.20
0.18
0.18
0.19
0.18
0.20
0.20
0.16
1.94%
0.02%
—
23.71
Div yield (avg)%
8.80
11.38
9.61
9.78
10.95
11.24
8.44
6.66
9.54
11.61
29.24
9.54
9.69
17
21.32
Payout ratio%
19.35
21.38
23.65
25.62
26.36
28.43
30.91
30.22
31.95
29.62
7.04
30.22
27.40
69
310.5
Shares (diluted)M
283.2
256.4
223.6
203.5
172.8
183.7
161.9
151.7
151.6
142.1
315.8
(3.83%)
(7.14%)
73
14.41
Buyback yield%
12.27
13.53
14.26
12.23
13.61
10.70
9.33
7.73
10.30
11.34
16.74
10.30
11.78
39
1.600
D/E ratiox
0.530
0.609
0.676
0.696
0.689
0.683
0.670
0.782
0.928
0.921
0.357
0.782
0.686
20
81.78
Enterprise value฿M
69.08
62.62
62.64
63.16
57.74
59.12
64.12
63.92
61.12
59.27
106.3
0.52%
(3.12%)
69
63.48
LT debt฿M
12.61
12.29
11.96
11.96
12.67
12.85
12.58
13.56
15.89
18.92
36.14
8.36%
5.95%
44
Revenue
฿157.3M
6.93%
1.00×
Cost of revenue
฿88.57M
6.84%
0.99×
Operating expenses
฿26.41M
7.41%
1.05×
Cash and investments
21.03%
Property and equipment
16.29%
Spread over hurdle
42.20%