237.9
Revenue฿M
377.9
375.0
372.5
387.6
385.9
390.8
390.3
396.8
400.0
404.7
255.4
0.96%
1.02%
22
25.85
Revenue growth%
13.12
12.44
12.52
14.57
14.80
14.47
14.08
12.69
14.71
14.41
26.26
14.41
14.24
66
7.91
Gross margin%
20.49
21.32
19.99
19.11
19.84
21.38
22.93
24.37
24.70
24.99
7.59
24.37
21.35
92
13.87
Operating margin%
25.17
26.24
27.96
28.32
26.19
26.78
28.98
31.77
29.22
31.94
15.27
29.22
28.14
87
24.12
Net margin%
22.73
20.26
18.82
19.60
20.91
18.66
15.73
17.76
19.08
18.59
18.07
18.59
18.95
8
8.957
P/E ratio (avg)x
8.841
8.342
8.232
7.991
7.454
6.970
6.385
6.415
5.527
5.335
20.09
6.385
7.212
25
19.86
EV/EBITx
21.13
21.26
19.55
19.14
20.53
19.38
19.95
18.59
16.55
16.27
12.35
18.59
19.47
73
27.15
FCF yield (avg)%
0.58
2.24
4.92
2.46
3.96
4.84
7.59
5.51
2.51
5.02
6.98
5.02
4.40
45
28.03
FCF margin%
22.90
25.49
24.47
25.90
26.54
27.17
27.03
24.53
23.77
22.02
20.27
24.53
25.01
58
1.305
FCF / Net incomex
2.235
2.289
2.356
2.532
2.503
2.466
2.627
3.041
3.440
3.475
1.285
3.041
2.518
7
23.58
ROIC%
26.44
26.92
29.17
31.09
29.59
29.17
31.97
31.66
32.31
33.28
14.04
31.97
30.34
72
16.74
Return on equity%
2.07
0.40
1.24
2.54
4.25
3.47
4.70
3.19
1.77
3.08
17.51
3.19
2.81
88
18.02
Return on assets%
26.40
25.28
25.67
24.30
22.95
24.94
24.43
23.77
21.55
20.15
4.68
23.77
24.37
74
0.02
EPS฿
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
7.15%
6.56%
—
10.54
EPS growth%
24.56
22.59
19.64
17.53
19.36
17.90
17.31
19.84
20.67
17.78
23.12
17.90
19.50
28
0.01
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.01
0.01
(10.80%)
(6.01%)
—
0.02
FCF per share฿
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(4.96%)
(4.96%)
—
0.04
Dividend per sh฿
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.02
0.65%
5.27%
—
17.92
Div yield (avg)%
2.52
1.81
2.98
4.93
7.04
9.14
9.15
7.06
7.99
9.32
6.95
9.14
7.05
72
5.61
Payout ratio%
28.30
28.42
28.43
27.62
26.97
28.99
30.37
29.39
28.67
30.76
16.03
29.39
28.55
44
3.241
Shares (diluted)B
4.682
5.528
6.009
6.472
6.324
6.842
7.853
8.514
8.441
9.037
3.223
7.40%
6.27%
27
15.77
Buyback yield%
23.73
24.75
25.84
27.38
26.63
28.84
31.84
33.69
34.21
34.93
6.69
33.69
28.11
71
0.930
D/E ratiox
0.568
0.573
0.557
0.564
0.519
0.480
0.466
0.513
0.491
0.464
0.603
0.480
0.516
51
379.7
Enterprise value฿M
524.3
482.2
512.4
521.6
481.6
435.8
451.7
482.9
451.3
479.0
156.6
(0.11%)
0.32%
10
105.3
LT debt฿M
129.3
126.5
118.1
109.9
106.6
102.0
116.8
123.7
142.2
161.1
126.4
8.62%
2.02%
59
Revenue
฿404.7M
1.02%
1.00×
Cost of revenue
฿247.0M
0.76%
0.97×
Operating expenses
฿85.48M
1.69%
1.07×
Property and equipment
18.39%