89.43
Revenue฿M
165.2
175.1
188.3
199.1
212.8
228.0
238.2
252.6
267.4
283.0
92.29
5.87%
6.25%
55
22.65
Revenue growth%
20.75
21.39
19.84
19.52
18.80
21.71
23.03
20.49
21.01
21.21
5.32
21.21
20.88
26
19.95
Gross margin%
21.55
20.90
22.90
23.62
26.34
28.44
26.39
28.51
27.84
29.17
11.77
28.44
26.36
55
15.24
Operating margin%
18.43
17.35
19.42
18.91
18.20
18.43
15.46
15.51
15.15
12.88
14.95
15.46
17.77
65
19.91
Net margin%
22.15
24.17
22.96
25.86
25.89
23.18
25.90
25.06
22.48
22.82
14.69
23.18
23.68
30
25.50
P/E ratio (avg)x
39.04
43.06
47.49
45.26
43.50
46.71
46.25
54.00
52.22
57.58
12.83
52.22
46.48
60
19.85
EV/EBITx
26.18
27.92
31.55
30.37
32.46
34.01
37.03
38.55
41.89
39.27
24.76
38.55
33.24
90
25.83
FCF yield (avg)%
26.13
27.17
28.86
31.13
30.61
29.62
30.84
31.19
29.52
28.46
19.70
29.62
29.57
10
18.75
FCF margin%
27.28
27.38
27.32
28.89
29.62
32.48
32.87
31.29
29.25
30.96
22.25
31.29
29.44
5
1.085
FCF / Net incomex
2.541
2.829
3.211
3.257
3.545
3.563
4.162
4.244
4.184
4.651
0.444
4.184
3.554
84
28.32
ROIC%
25.02
22.22
24.46
23.22
24.70
25.47
26.88
24.77
27.47
24.95
20.57
25.47
24.86
43
29.39
Return on equity%
13.45
15.50
13.09
10.72
9.38
8.79
6.61
6.93
4.83
1.95
4.95
6.61
9.08
39
23.28
Return on assets%
2.40
4.04
4.39
4.67
5.69
8.07
8.26
8.39
7.19
5.92
6.65
8.07
5.81
49
0.17
EPS฿
0.13
0.12
0.11
0.12
0.13
0.13
0.13
0.13
0.13
0.13
0.18
(0.04%)
0.14%
—
14.46
EPS growth%
13.19
12.35
15.16
16.92
17.96
15.56
14.83
13.24
11.10
11.89
28.36
13.24
14.04
53
0.17
Bookvalue per sh฿
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.05
0.05
0.16
1.52%
0.32%
—
0.15
FCF per share฿
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.16
(5.98%)
(3.30%)
—
0.03
Dividend per sh฿
0.09
0.10
0.10
0.10
0.10
0.10
0.10
0.11
0.11
0.11
0.15
1.50%
3.24%
—
6.07
Div yield (avg)%
11.88
10.64
10.47
10.55
7.81
5.23
2.81
3.53
4.34
3.79
12.37
3.79
6.52
81
29.08
Payout ratio%
26.00
25.22
23.06
21.96
24.47
23.96
24.92
23.47
26.23
24.05
26.10
24.05
24.26
22
0.657
Shares (diluted)B
0.846
0.975
0.972
1.004
1.049
0.997
1.129
1.065
1.111
1.164
0.670
2.11%
4.66%
29
15.23
Buyback yield%
21.30
20.88
21.79
21.15
23.06
22.75
24.76
25.03
23.00
24.61
20.97
24.61
22.87
10
0.895
D/E ratiox
2.424
2.459
2.591
2.882
3.299
3.644
4.306
4.662
5.003
5.315
0.969
4.662
3.471
69
291.9
Enterprise value฿M
116.8
116.7
122.7
124.9
138.5
162.0
190.7
192.8
200.2
201.6
300.6
7.80%
6.03%
64
133.1
LT debt฿M
496.0
547.2
553.2
650.4
646.2
702.6
782.6
775.5
791.7
903.1
212.9
6.92%
7.14%
18
Revenue
฿283.0M
6.25%
1.00×
Cost of revenue
฿189.7M
5.97%
0.97×
Operating expenses
฿41.09M
6.33%
1.01×
Property and equipment
19.96%
Cash and investments
19.52%
Goodwill & intangibles
17.73%
Spread over hurdle
(3.04%)