140.3
Revenue฿M
406.4
424.6
438.3
444.2
459.1
470.9
490.1
490.7
501.7
501.8
146.1
1.79%
2.30%
32
27.25
Revenue growth%
18.56
19.23
19.02
20.59
21.85
22.67
24.30
25.87
28.32
27.35
28.02
25.87
22.26
80
14.68
Gross margin%
5.35
4.80
6.08
5.53
3.79
1.35
0.60
2.88
4.64
3.42
23.31
2.88
4.21
12
6.67
Operating margin%
4.46
1.88
1.64
4.46
2.03
3.66
3.60
5.64
8.25
5.42
23.08
5.42
4.06
66
20.57
Net margin%
22.87
22.97
21.30
23.90
23.61
20.74
22.43
19.93
17.34
14.82
6.10
19.93
21.87
60
24.74
P/E ratio (avg)x
43.01
43.15
39.96
42.84
44.08
46.90
42.88
44.13
43.94
47.71
36.12
44.13
43.54
90
25.80
EV/EBITx
32.20
35.60
37.75
39.87
46.20
54.34
61.45
66.37
65.87
68.01
36.48
65.87
50.27
66
4.21
FCF yield (avg)%
16.69
17.06
16.73
16.21
14.64
15.25
16.47
16.11
15.55
17.87
15.56
16.11
16.34
85
15.65
FCF margin%
6.20
5.17
7.05
6.53
8.36
7.31
7.49
4.93
4.74
4.12
22.78
4.93
6.37
42
0.925
FCF / Net incomex
2.089
2.176
2.199
2.467
2.301
2.202
2.510
2.676
3.089
2.955
1.551
2.676
2.384
39
3.67
ROIC%
5.24
4.60
3.89
5.39
4.16
6.72
7.81
5.67
4.14
5.81
26.78
5.81
5.32
58
29.25
Return on equity%
7.09
8.38
6.82
3.82
5.64
7.15
5.74
5.17
6.57
5.10
3.12
5.74
6.15
32
3.10
Return on assets%
9.95
11.08
8.26
6.41
4.13
2.38
3.59
3.33
0.46
0.40
24.75
2.38
3.86
14
0.11
EPS฿
0.09
0.09
0.09
0.09
0.09
0.09
0.08
0.07
0.07
0.07
0.11
(4.87%)
(1.78%)
—
4.61
EPS growth%
3.98
2.07
0.40
3.19
4.96
2.11
3.90
3.58
3.47
3.52
5.89
3.52
3.50
35
0.10
Bookvalue per sh฿
0.07
0.07
0.08
0.08
0.08
0.08
0.07
0.07
0.06
0.07
0.11
(2.74%)
0.99%
—
0.03
FCF per share฿
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(6.69%)
(4.78%)
—
0.09
Dividend per sh฿
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
(4.34%)
(5.28%)
—
16.41
Div yield (avg)%
23.58
26.32
29.08
27.47
24.66
22.97
22.57
21.82
24.14
24.93
6.70
22.97
24.40
67
14.63
Payout ratio%
4.53
2.13
2.17
2.22
3.51
6.50
8.59
8.61
9.67
7.62
13.28
8.59
5.51
86
1.879
Shares (diluted)B
2.558
2.626
3.030
3.131
3.172
3.643
3.791
4.292
4.265
4.524
1.829
7.36%
5.68%
51
20.83
Buyback yield%
19.71
22.50
22.56
24.35
23.38
24.70
23.96
22.03
23.38
20.54
16.48
23.38
22.97
8
0.642
D/E ratiox
0.215
0.247
0.238
0.228
0.217
0.249
0.254
0.297
0.299
0.294
0.966
0.294
0.248
11
220.3
Enterprise value฿M
226.2
202.3
185.5
182.1
202.5
205.1
184.3
169.7
191.1
198.8
154.5
(0.37%)
(1.39%)
57
341.8
LT debt฿M
62.22
63.64
69.73
64.32
67.52
76.64
79.95
73.30
66.67
72.88
233.3
1.54%
1.51%
6
Revenue
฿501.8M
2.30%
1.00×
Cost of revenue
฿322.5M
1.90%
0.96×
Operating expenses
฿124.3M
2.80%
1.05×
Goodwill & intangibles
17.97%
Property and equipment
16.13%
Spread over hurdle
(3.23%)