180.0
Revenue฿M
237.1
234.3
236.2
230.7
231.7
227.4
224.6
226.3
226.4
224.3
201.2
(0.64%)
(0.80%)
20
11.91
Revenue growth%
2.38
1.71
1.56
2.24
0.72
0.40
0.40
2.68
4.93
4.83
26.00
2.68
1.97
61
16.19
Gross margin%
0.40
0.40
0.66
1.77
4.38
5.07
7.38
6.84
4.32
6.14
16.50
6.14
4.35
19
29.64
Operating margin%
9.51
6.84
9.21
10.65
8.56
6.80
9.65
7.83
9.56
8.07
27.20
8.07
8.88
44
4.46
Net margin%
7.65
9.56
8.45
10.98
12.72
11.87
10.12
7.24
8.03
10.41
5.33
10.12
9.84
25
32.49
P/E ratio (avg)x
52.48
62.29
59.64
61.28
63.57
60.46
60.40
71.09
69.93
79.02
22.67
69.93
61.78
94
24.02
EV/EBITx
19.58
22.53
21.85
22.45
22.95
24.23
27.26
30.56
33.83
37.54
26.13
30.56
23.59
16
17.03
FCF yield (avg)%
27.37
29.88
32.40
33.34
35.81
34.94
37.11
35.39
35.87
35.78
2.99
35.78
35.16
44
4.79
FCF margin%
24.98
27.08
26.59
26.02
25.49
26.54
24.00
21.15
21.34
20.06
10.75
21.34
25.24
85
1.010
FCF / Net incomex
1.285
1.245
1.404
1.579
1.751
1.652
1.606
1.803
1.732
1.954
1.607
1.732
1.629
60
14.83
ROIC%
21.74
24.67
26.28
24.95
27.61
27.67
30.60
30.20
32.59
32.05
29.74
30.60
27.64
37
13.70
Return on equity%
4.26
5.16
3.84
5.38
6.86
3.88
4.97
5.14
4.19
6.29
27.96
4.97
5.06
28
13.63
Return on assets%
2.61
1.88
1.17
0.40
0.40
1.99
1.17
0.40
1.66
2.92
21.72
1.66
1.42
46
0.04
EPS฿
0.17
0.19
0.17
0.19
0.21
0.20
0.20
0.18
0.17
0.17
0.04
(3.96%)
(0.58%)
—
13.97
EPS growth%
8.86
9.40
10.61
10.60
8.95
8.00
5.44
8.35
8.30
9.95
12.83
8.30
8.90
70
0.19
Bookvalue per sh฿
0.09
0.10
0.10
0.12
0.12
0.14
0.14
0.15
0.18
0.18
0.04
9.19%
9.12%
—
0.10
FCF per share฿
0.09
0.10
0.09
0.08
0.07
0.06
0.05
0.05
0.05
0.04
0.07
(7.73%)
(7.18%)
—
0.06
Dividend per sh฿
0.07
0.08
0.08
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.12
(3.60%)
(1.75%)
—
19.89
Div yield (avg)%
9.66
6.76
3.86
4.66
4.21
5.77
3.87
4.66
4.76
5.38
25.03
4.76
4.71
81
11.89
Payout ratio%
14.52
17.04
16.19
16.51
18.02
19.47
21.00
22.86
21.94
24.30
27.98
21.94
18.74
37
0.947
Shares (diluted)B
1.321
1.523
1.725
1.772
1.874
2.006
2.042
2.331
2.393
2.827
0.963
8.58%
7.59%
91
16.01
Buyback yield%
23.03
23.88
26.24
24.89
25.12
27.98
28.94
28.25
28.56
25.65
8.33
28.25
25.95
48
0.218
D/E ratiox
1.259
1.262
1.345
1.470
1.507
1.607
1.516
1.525
1.430
1.391
0.483
1.516
1.450
46
128.7
Enterprise value฿M
308.2
356.5
410.2
489.8
491.2
510.6
606.3
711.5
777.3
921.1
99.11
13.40%
11.76%
80
128.2
LT debt฿M
72.64
65.34
67.02
67.63
61.02
56.09
53.85
50.80
53.44
57.47
143.2
(1.19%)
(3.17%)
95
Revenue
฿224.3M
(0.80%)
1.00×
Cost of revenue
฿97.34M
(0.84%)
1.00×
Operating expenses
฿54.04M
(0.88%)
0.99×
Property and equipment
16.84%
Return on capital
270.35%
Spread over hurdle
261.93%