43.51
Revenue฿M
47.37
49.79
54.58
57.49
62.47
67.02
70.64
74.10
81.04
85.98
46.90
6.60%
6.92%
82
7.05
Revenue growth%
6.33
8.77
7.34
6.17
7.29
6.69
7.28
5.64
8.21
9.03
17.53
7.28
7.28
84
19.27
Gross margin%
23.68
22.73
25.02
23.35
21.78
23.16
21.33
20.38
20.06
20.05
27.48
20.38
22.26
88
29.10
Operating margin%
23.74
21.87
20.63
20.46
17.78
17.16
14.60
13.80
11.42
8.52
10.73
13.80
17.47
23
25.88
Net margin%
13.63
15.14
15.33
13.68
13.29
12.48
11.16
10.78
10.04
12.27
8.82
11.16
12.89
14
26.87
P/E ratio (avg)x
23.55
25.74
28.11
31.20
31.79
34.14
35.81
40.18
41.19
44.50
14.27
40.18
32.96
29
22.89
EV/EBITx
28.63
32.46
34.51
37.29
38.39
41.03
43.62
40.87
43.20
43.53
32.16
43.20
39.63
14
11.51
FCF yield (avg)%
27.66
27.59
28.95
28.01
26.37
24.92
26.38
23.64
22.98
25.25
11.12
24.92
26.38
35
8.54
FCF margin%
0.85
0.40
0.40
0.40
2.10
3.49
1.84
3.93
0.97
2.86
13.50
2.86
1.41
11
0.393
FCF / Net incomex
0.207
0.215
0.201
0.207
0.227
0.222
0.208
0.230
0.250
0.231
0.497
0.230
0.218
89
26.97
ROIC%
13.67
15.90
14.78
13.27
11.42
10.02
11.23
8.94
8.20
5.83
6.63
8.94
11.33
87
10.31
Return on equity%
25.91
23.11
25.74
27.12
26.44
27.60
27.94
28.96
29.73
31.66
6.72
28.96
27.36
53
4.22
Return on assets%
17.09
14.96
12.82
14.79
15.87
16.10
16.53
16.33
13.90
11.26
12.17
16.10
15.41
34
0.01
EPS฿
0.01
0.01
0.01
—
—
—
—
—
—
—
0.01
(4.53%)
(2.74%)
—
20.14
EPS growth%
5.93
3.91
4.13
3.63
4.79
5.17
6.74
4.40
5.08
7.06
16.51
5.17
4.93
27
—
Bookvalue per sh฿
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
8.11%
8.14%
—
—
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
2.16%
0.82%
—
0.01
Dividend per sh฿
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
9.76%
8.19%
—
16.97
Div yield (avg)%
11.71
10.73
7.93
5.25
6.52
4.73
3.72
1.00
0.40
0.40
3.84
1.00
4.99
50
9.26
Payout ratio%
27.99
28.15
25.83
26.73
26.69
27.98
28.37
26.90
25.21
23.84
9.50
26.90
26.82
51
17.54
Shares (diluted)B
29.17
35.17
40.46
41.29
40.64
47.72
56.69
55.13
63.04
75.15
17.79
13.08%
11.22%
93
5.91
Buyback yield%
8.94
11.17
9.23
10.71
13.23
13.07
15.47
14.59
12.06
9.60
10.65
13.07
11.62
56
1.720
D/E ratiox
0.675
0.776
0.871
1.022
1.199
1.298
1.480
1.553
1.824
1.900
0.127
1.553
1.248
68
5.145
Enterprise value฿M
156.5
173.0
190.8
216.7
220.1
224.8
223.6
255.5
246.7
255.8
113.9
3.06%
5.20%
88
52.20
LT debt฿M
113.5
124.9
132.5
129.0
145.8
160.1
153.1
176.8
169.9
185.2
67.48
4.90%
5.52%
43
Revenue
฿85.98M
6.92%
1.00×
Cost of revenue
฿60.18M
6.92%
1.00×
Operating expenses
฿16.83M
7.16%
1.02×
Property and equipment
19.12%
Spread over hurdle
(10.74%)