30.21
Revenue฿M
52.96
56.56
59.54
65.24
69.85
73.84
80.46
84.23
89.12
94.27
31.47
6.18%
6.48%
65
2.14
Revenue growth%
7.89
8.12
8.87
7.62
6.92
5.03
2.35
2.29
1.32
0.40
27.61
2.29
5.97
49
12.39
Gross margin%
0.40
0.40
1.44
3.72
2.23
1.73
1.06
0.40
0.40
0.40
16.38
0.40
0.73
90
27.76
Operating margin%
26.51
27.06
24.50
26.33
26.75
28.71
30.43
30.21
28.37
29.60
17.65
29.60
27.71
7
19.22
Net margin%
24.57
23.26
23.01
22.84
20.92
22.59
22.51
24.33
26.84
24.51
2.35
24.33
23.13
72
14.59
P/E ratio (avg)x
5.002
4.762
4.692
5.075
4.420
4.159
3.719
3.887
3.322
3.182
28.09
3.719
4.290
66
29.87
EV/EBITx
47.69
46.35
52.31
49.25
50.88
58.27
64.21
71.11
71.51
80.76
20.03
71.11
55.29
11
24.27
FCF yield (avg)%
7.14
9.21
8.62
8.66
11.02
8.28
5.57
6.45
5.74
6.49
18.29
6.45
7.71
95
23.80
FCF margin%
27.81
25.91
27.24
27.40
25.90
25.23
26.98
24.12
25.75
25.46
16.24
25.46
25.90
49
1.567
FCF / Net incomex
0.660
0.736
0.696
0.644
0.659
0.625
0.683
0.668
0.660
0.584
0.150
0.660
0.660
83
29.72
ROIC%
3.59
1.68
4.15
4.44
6.53
6.95
9.59
8.25
9.33
9.62
8.43
9.33
6.74
40
2.75
Return on equity%
5.46
3.03
4.07
4.32
5.60
7.47
6.35
7.38
5.36
4.71
21.07
6.35
5.41
12
15.67
Return on assets%
15.07
16.95
15.38
12.80
13.52
14.17
15.52
13.56
13.68
12.93
20.62
13.68
13.92
88
0.01
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.45%)
(0.76%)
—
5.35
EPS growth%
25.91
24.22
26.80
25.30
26.90
28.98
28.09
26.66
24.10
23.02
7.39
26.66
26.29
7
0.02
Bookvalue per sh฿
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
3.46%
5.59%
—
0.01
FCF per share฿
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.02
9.37%
8.44%
—
0.02
Dividend per sh฿
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.53%)
(4.81%)
—
20.21
Div yield (avg)%
19.73
22.14
19.47
16.64
19.13
16.26
16.57
16.87
19.55
21.83
29.97
16.87
19.30
50
2.03
Payout ratio%
16.32
15.35
14.07
13.69
13.16
11.42
8.93
11.60
13.62
12.59
29.19
11.60
13.39
6
2.321
Shares (diluted)B
2.625
2.796
3.184
3.392
3.839
3.950
4.332
4.952
5.027
5.650
2.367
8.04%
9.12%
61
11.90
Buyback yield%
1.19
0.40
0.40
0.40
0.40
0.40
1.36
2.20
3.97
2.08
10.82
2.08
0.80
77
0.230
D/E ratiox
1.199
1.243
1.165
1.080
1.180
1.219
1.123
1.032
0.977
0.867
0.629
1.032
1.144
52
98.81
Enterprise value฿M
34.44
35.83
41.48
44.40
49.21
57.72
65.87
71.80
69.26
73.86
113.6
8.46%
7.58%
32
79.00
LT debt฿M
27.15
27.36
25.66
27.26
23.94
24.37
26.47
28.67
30.18
31.35
72.27
5.54%
2.08%
45
Revenue
฿94.27M
6.48%
1.00×
Cost of revenue
฿56.27M
6.54%
1.01×
Operating expenses
฿15.29M
5.57%
0.92×
Property and equipment
16.34%
Goodwill & intangibles
16.24%
Spread over hurdle
43.40%