60.91
Revenue฿M
134.9
140.1
150.6
160.3
172.5
181.9
195.6
210.6
217.8
231.1
67.75
6.03%
6.11%
90
14.14
Revenue growth%
15.50
14.25
13.18
12.46
10.27
13.20
10.53
9.47
8.52
7.08
21.38
9.47
11.49
16
14.15
Gross margin%
20.54
19.43
21.68
20.56
23.28
25.62
23.06
25.00
27.44
28.24
22.68
25.62
23.17
89
18.89
Operating margin%
11.66
12.52
12.85
13.79
10.87
9.82
12.34
14.73
15.16
13.26
18.14
13.26
12.68
15
2.09
Net margin%
28.83
30.83
32.97
31.07
33.97
31.37
30.68
30.26
31.95
33.63
2.32
31.37
31.22
94
10.53
P/E ratio (avg)x
40.88
42.69
39.44
38.54
42.44
45.69
44.08
41.62
41.25
45.10
37.68
44.08
42.03
33
28.89
EV/EBITx
15.23
13.82
14.19
14.66
15.09
15.31
13.59
12.37
11.09
10.87
37.93
12.37
14.01
6
19.30
FCF yield (avg)%
24.20
21.52
22.00
20.04
17.74
15.02
14.96
17.31
18.58
15.68
7.38
15.68
18.16
37
14.28
FCF margin%
17.08
14.23
12.11
13.68
16.10
18.01
15.99
13.22
11.17
10.81
2.07
13.22
13.96
20
0.630
FCF / Net incomex
0.442
0.392
0.400
0.354
0.318
0.325
0.349
0.375
0.359
0.323
1.515
0.349
0.356
88
4.40
ROIC%
5.79
7.34
7.49
6.64
4.19
2.95
4.55
3.51
5.01
4.94
27.29
4.55
4.97
91
9.71
Return on equity%
17.89
18.15
20.71
19.74
17.73
18.35
20.20
17.90
19.78
22.78
7.82
19.78
19.05
25
21.69
Return on assets%
6.56
4.29
6.19
6.12
8.31
5.31
4.46
3.32
4.59
2.69
28.07
4.46
4.95
67
0.07
EPS฿
0.08
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.08
2.27%
1.94%
—
12.91
EPS growth%
6.55
6.06
4.79
4.56
2.61
2.02
1.31
3.50
1.95
2.70
27.64
2.02
3.10
13
0.06
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.11
(1.83%)
0.18%
—
0.08
FCF per share฿
0.12
0.11
0.10
0.09
0.10
0.09
0.08
0.08
0.07
0.06
0.04
(8.07%)
(5.43%)
—
0.05
Dividend per sh฿
0.08
0.08
0.08
0.08
0.09
0.08
0.08
0.08
0.08
0.07
0.06
(3.57%)
(0.32%)
—
2.73
Div yield (avg)%
6.35
8.94
11.72
11.03
13.96
13.69
16.01
18.76
16.31
16.29
2.77
16.29
13.83
91
28.36
Payout ratio%
15.70
17.69
18.62
20.66
21.22
19.90
22.34
21.97
19.68
19.87
6.24
19.90
19.89
16
1.065
Shares (diluted)B
0.799
0.701
0.683
0.744
0.757
0.804
0.774
0.799
0.834
0.894
1.060
3.40%
0.94%
37
13.52
Buyback yield%
26.20
28.58
26.67
26.47
23.55
23.92
21.36
21.18
20.91
20.95
21.15
21.18
23.74
56
0.556
D/E ratiox
1.592
1.653
1.766
1.985
2.283
2.168
2.026
1.961
2.142
2.252
0.156
2.142
2.006
23
155.0
Enterprise value฿M
130.4
127.6
144.8
156.4
146.3
156.7
181.4
207.8
201.0
201.4
57.35
6.60%
4.72%
58
146.3
LT debt฿M
87.42
90.50
98.30
98.72
102.3
101.4
106.3
106.5
120.0
122.8
7.346
3.73%
4.98%
70
Revenue
฿231.1M
6.11%
1.00×
Cost of revenue
฿105.2M
6.23%
1.01×
Operating expenses
฿53.99M
6.25%
1.01×
Property and equipment
17.75%
Cash and investments
16.19%