19.12
Revenue฿M
59.57
61.94
62.57
63.66
65.75
66.33
69.12
71.89
72.82
73.75
20.23
2.32%
2.40%
54
16.67
Revenue growth%
29.42
29.77
31.03
29.76
26.89
25.94
28.22
31.18
32.76
32.53
7.18
31.18
29.76
51
21.62
Gross margin%
25.98
27.91
25.51
28.02
30.14
30.31
31.75
29.16
31.39
28.90
4.62
30.31
29.03
70
11.84
Operating margin%
5.45
2.79
5.13
6.66
8.19
6.36
4.91
7.55
8.04
8.63
14.14
7.55
6.51
39
3.53
Net margin%
26.60
27.11
26.84
24.79
24.99
23.61
21.65
20.62
18.16
21.14
10.98
21.14
24.20
73
10.82
P/E ratio (avg)x
33.87
35.25
34.24
34.49
35.60
33.57
35.89
31.51
30.82
27.93
21.50
31.51
34.05
57
22.56
EV/EBITx
4.421
4.314
4.226
4.255
4.590
4.012
4.056
3.623
3.088
2.684
35.63
3.623
4.141
52
20.70
FCF yield (avg)%
1.79
0.90
0.40
1.51
1.01
1.56
1.85
2.42
2.58
4.34
19.24
2.42
1.68
50
7.53
FCF margin%
13.53
11.01
9.37
10.41
8.55
5.66
3.15
3.78
4.29
4.65
24.09
4.29
7.10
53
1.494
FCF / Net incomex
1.164
1.223
1.286
1.288
1.318
1.163
1.102
0.993
0.845
0.812
1.406
0.993
1.164
36
11.07
ROIC%
11.00
11.19
12.11
14.72
17.62
18.82
21.40
23.42
22.23
23.94
16.18
22.23
18.22
31
14.53
Return on equity%
15.02
16.35
18.65
19.12
16.64
18.00
15.64
14.70
15.76
12.79
26.16
15.64
16.05
19
6.07
Return on assets%
18.70
17.06
19.65
17.06
14.39
16.05
18.31
19.00
16.90
16.25
28.20
16.90
17.06
35
0.06
EPS฿
0.18
0.21
0.25
0.28
0.29
0.31
0.34
0.39
0.47
0.45
0.06
9.66%
11.60%
—
4.27
EPS growth%
26.02
25.15
22.77
21.97
19.84
17.91
16.19
15.99
15.12
17.77
6.41
16.19
18.87
26
0.15
Bookvalue per sh฿
0.10
0.11
0.11
0.11
0.13
0.14
0.15
0.15
0.16
0.18
0.09
7.25%
7.02%
—
0.06
FCF per share฿
0.16
0.19
0.21
0.26
0.31
0.30
0.31
0.37
0.38
0.39
0.06
4.69%
9.70%
—
0.07
Dividend per sh฿
0.21
0.22
0.26
0.29
0.30
0.33
0.36
0.38
0.39
0.44
0.08
8.08%
7.61%
—
29.34
Div yield (avg)%
17.00
14.71
11.85
14.60
13.96
12.37
13.61
11.09
13.04
14.87
18.72
13.04
13.79
58
23.22
Payout ratio%
5.05
4.43
6.01
5.09
4.96
6.14
6.85
6.77
4.02
5.30
15.27
6.14
5.20
54
0.568
Shares (diluted)B
0.699
0.765
0.773
0.912
1.066
1.142
1.335
1.500
1.535
1.568
0.565
8.03%
9.49%
79
6.61
Buyback yield%
2.72
1.28
3.85
5.61
8.34
8.98
11.35
8.96
9.06
10.35
20.33
9.06
8.65
73
0.251
D/E ratiox
0.407
0.470
0.498
0.511
0.561
0.638
0.751
0.889
1.011
1.032
0.599
0.889
0.600
27
56.29
Enterprise value฿M
48.47
46.89
49.99
54.98
52.78
57.72
56.41
60.10
67.32
68.90
20.44
5.47%
4.02%
56
20.55
LT debt฿M
90.90
97.49
108.7
119.8
123.4
129.8
154.2
154.2
166.2
195.4
58.20
9.63%
8.48%
44
Revenue
฿73.75M
2.40%
1.00×
Cost of revenue
฿37.65M
1.85%
0.95×
Operating expenses
฿13.78M
3.31%
1.09×
Cash and investments
14.48%
Property and equipment
14.06%
Spread over hurdle
26.08%