112.6
Revenue฿M
83.75
88.19
92.91
99.50
109.2
119.3
127.1
136.1
144.1
153.2
120.2
7.01%
7.15%
38
28.98
Revenue growth%
7.55
8.33
5.54
6.72
5.61
4.61
2.98
4.36
1.45
0.40
12.32
2.98
5.08
85
18.34
Gross margin%
5.68
3.76
4.24
3.63
0.79
0.40
0.40
0.40
0.40
0.40
19.61
0.40
0.59
77
14.23
Operating margin%
20.54
21.55
19.80
19.71
19.57
19.41
17.94
16.60
15.02
15.69
4.77
16.60
19.49
48
10.58
Net margin%
29.21
31.26
31.82
32.31
33.61
34.92
33.14
31.53
34.19
34.96
13.62
34.19
32.73
42
18.30
P/E ratio (avg)x
5.411
5.765
5.057
4.790
4.234
4.434
4.453
4.022
4.208
4.527
36.61
4.434
4.490
24
27.79
EV/EBITx
41.46
49.75
52.06
60.49
66.04
66.78
67.88
82.06
90.03
92.31
29.77
82.06
66.41
24
2.65
FCF yield (avg)%
28.28
25.50
22.53
20.63
19.26
21.78
21.90
19.79
20.78
21.10
12.75
21.10
21.44
89
4.94
FCF margin%
27.86
28.55
27.06
26.17
25.89
23.03
25.00
26.01
28.30
26.67
3.66
26.01
26.42
74
0.834
FCF / Net incomex
1.107
1.005
0.947
0.845
0.854
0.909
0.889
0.906
0.899
0.821
0.980
0.899
0.902
64
15.31
ROIC%
6.33
3.76
6.53
6.40
7.16
4.25
1.98
0.40
2.45
2.41
20.37
2.41
4.01
6
7.58
Return on equity%
4.49
4.65
1.86
3.13
0.40
2.44
3.84
5.65
7.23
9.86
6.42
5.65
4.16
88
19.56
Return on assets%
32.34
30.11
29.93
28.19
31.07
31.16
28.74
29.06
31.74
34.08
2.52
31.16
30.59
68
0.04
EPS฿
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.89%
(0.06%)
—
17.18
EPS growth%
23.48
24.67
27.19
26.97
26.72
29.26
31.36
28.59
29.62
28.07
18.19
29.26
27.63
24
0.03
Bookvalue per sh฿
0.10
0.09
0.08
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.10
0.85%
(4.29%)
—
0.10
FCF per share฿
0.15
0.17
0.16
0.16
0.19
0.18
0.19
0.20
0.19
0.19
0.03
0.06%
1.90%
—
0.17
Dividend per sh฿
0.16
0.19
0.20
0.21
0.20
0.20
0.19
0.22
0.25
0.26
0.02
4.55%
6.54%
—
9.88
Div yield (avg)%
12.97
13.37
12.58
15.11
16.05
15.64
14.53
14.12
14.56
12.93
13.48
14.53
14.33
79
15.42
Payout ratio%
28.86
29.45
30.57
28.99
28.10
25.89
26.01
27.38
26.22
26.57
14.06
26.22
27.74
40
466.0
Shares (diluted)M
436.3
480.6
477.9
443.3
397.4
418.2
434.0
408.5
407.1
449.5
461.0
2.50%
0.36%
12
2.98
Buyback yield%
5.57
4.49
3.87
6.01
4.70
6.67
5.76
4.89
3.24
1.21
24.93
4.89
4.79
44
1.664
D/E ratiox
1.834
1.817
1.996
2.349
2.359
2.803
3.077
3.699
4.345
4.652
1.722
3.699
2.581
45
19.54
Enterprise value฿M
68.10
60.44
65.10
61.83
66.45
58.56
54.85
56.97
52.48
48.48
108.2
(6.11%)
(2.92%)
76
119.1
LT debt฿M
83.20
94.38
101.1
110.8
126.0
128.6
131.3
120.5
121.5
138.3
84.74
1.89%
4.47%
57
Revenue
฿153.2M
7.15%
1.00×
Cost of revenue
฿87.74M
7.47%
1.03×
Operating expenses
฿31.59M
6.72%
0.96×
Property and equipment
18.40%
Spread over hurdle
(6.31%)