55.46
Revenue฿M
123.2
125.8
133.2
136.6
143.8
148.6
153.6
160.7
165.3
171.8
56.74
3.61%
3.49%
92
27.50
Revenue growth%
24.69
22.26
23.99
25.37
23.08
23.20
21.00
19.24
18.89
18.33
29.99
19.24
22.67
7
19.53
Gross margin%
2.90
3.46
0.96
0.40
2.34
3.43
6.06
8.29
5.92
4.20
28.54
5.92
3.44
41
6.01
Operating margin%
21.98
23.13
20.16
22.81
22.18
20.08
20.59
21.38
24.25
25.08
10.03
21.38
22.08
20
20.73
Net margin%
22.51
20.05
19.82
20.90
23.19
22.37
22.60
24.34
21.95
22.67
21.79
22.60
22.44
88
16.47
P/E ratio (avg)x
41.75
46.38
41.54
38.18
38.37
38.72
35.71
36.74
39.93
42.38
26.83
38.72
39.32
8
12.06
EV/EBITx
46.81
43.91
43.61
45.07
47.79
46.62
45.54
45.34
49.33
53.21
34.27
46.62
46.08
25
25.11
FCF yield (avg)%
9.88
7.51
7.35
5.67
4.53
3.57
1.51
0.40
0.40
1.26
4.92
1.26
4.05
42
24.27
FCF margin%
10.13
8.63
10.54
12.00
13.62
15.69
16.36
14.82
17.46
18.66
6.29
16.36
14.22
17
1.118
FCF / Net incomex
1.545
1.644
1.770
1.756
1.712
1.990
2.074
2.072
2.051
2.254
0.724
2.072
1.880
69
8.88
ROIC%
16.33
16.10
13.60
13.29
12.02
10.25
10.87
8.20
9.04
7.53
25.24
9.04
11.45
58
16.65
Return on equity%
6.49
7.98
9.88
10.50
11.52
14.08
16.21
18.48
15.48
15.84
2.06
15.84
12.80
79
10.33
Return on assets%
29.76
27.43
27.47
30.23
29.92
30.11
32.75
32.90
33.02
33.50
11.85
32.90
30.17
50
0.02
EPS฿
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.67%)
(3.41%)
—
28.76
EPS growth%
13.59
13.36
11.01
8.01
6.46
6.29
4.44
4.95
2.13
0.40
27.85
4.44
6.37
33
0.02
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.70%
2.45%
—
0.02
FCF per share฿
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
1.53%
2.44%
—
0.01
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
6.79%
3.21%
—
3.01
Div yield (avg)%
17.29
15.01
15.23
16.82
15.47
15.53
16.01
17.98
16.99
18.62
12.89
16.99
16.42
19
28.18
Payout ratio%
21.76
24.12
24.07
22.60
24.16
22.38
24.46
26.85
26.15
25.27
27.12
25.27
24.14
87
1.523
Shares (diluted)B
2.715
3.125
3.444
3.842
4.417
5.334
6.171
7.253
8.112
8.547
1.508
14.12%
13.69%
60
9.29
Buyback yield%
23.19
21.70
23.49
26.30
28.70
26.52
24.99
22.19
19.73
22.15
28.92
22.19
23.34
30
0.553
D/E ratiox
0.450
0.493
0.446
0.452
0.469
0.496
0.448
0.486
0.507
0.553
0.221
0.496
0.478
77
94.44
Enterprise value฿M
72.56
65.37
60.60
55.33
51.50
48.93
47.08
46.05
40.03
38.60
126.6
(5.60%)
(7.64%)
45
25.05
LT debt฿M
98.30
111.5
122.2
123.3
131.8
144.4
147.7
164.4
165.8
189.8
93.50
7.58%
6.69%
91
Revenue
฿171.8M
3.49%
1.00×
Cost of revenue
฿120.2M
3.49%
1.00×
Operating expenses
฿26.29M
3.65%
1.02×
Property and equipment
16.09%
Goodwill & intangibles
15.89%
Spread over hurdle
22.34%