49.61
Revenue฿M
55.04
56.90
58.00
59.34
61.36
61.58
62.85
63.96
65.81
66.21
51.89
1.53%
1.99%
58
6.59
Revenue growth%
12.09
12.90
15.56
13.43
12.72
10.58
8.81
11.03
10.43
11.80
25.07
10.58
11.94
11
2.69
Gross margin%
1.73
3.53
5.65
5.51
4.44
3.73
3.88
2.87
0.79
0.40
29.41
2.87
3.63
65
8.02
Operating margin%
11.98
11.47
13.48
16.04
14.37
11.48
12.60
15.10
12.18
9.93
3.65
12.18
12.39
20
27.39
Net margin%
1.50
0.40
0.40
0.40
3.25
4.83
4.82
3.32
2.09
0.40
8.01
3.32
1.79
39
13.07
P/E ratio (avg)x
34.91
32.46
36.43
37.94
34.81
35.92
36.42
33.10
36.11
37.26
34.59
36.11
36.02
63
34.77
EV/EBITx
9.203
10.04
10.43
9.434
9.265
8.632
9.156
9.609
9.662
10.09
25.68
9.609
9.522
58
24.79
FCF yield (avg)%
25.22
28.04
29.19
32.13
34.69
36.23
37.09
38.43
38.03
39.22
24.35
38.03
35.46
61
17.71
FCF margin%
6.23
6.42
8.76
5.86
8.12
10.74
12.51
10.50
7.99
10.02
20.41
10.50
8.44
81
1.362
FCF / Net incomex
1.174
1.038
1.137
1.009
1.055
1.010
0.897
0.910
0.814
0.767
0.834
0.897
1.010
6
14.67
ROIC%
3.91
1.38
0.40
0.40
2.82
0.40
0.40
2.47
0.40
0.40
6.67
0.40
0.40
32
26.14
Return on equity%
16.90
15.16
16.35
18.90
21.38
24.20
24.02
22.18
19.50
16.59
7.58
22.18
19.20
47
27.92
Return on assets%
23.28
24.08
21.99
19.61
18.52
16.78
17.00
17.75
19.53
20.86
4.98
17.75
19.57
79
0.03
EPS฿
0.14
0.16
0.18
0.19
0.20
0.20
0.21
0.23
0.28
0.33
0.03
10.47%
9.13%
—
24.02
EPS growth%
0.40
1.86
2.09
1.58
0.40
3.30
2.55
3.69
5.60
8.56
7.25
3.69
2.32
91
0.14
Bookvalue per sh฿
0.22
0.26
0.29
0.34
0.39
0.39
0.39
0.44
0.48
0.49
0.11
4.93%
9.84%
—
0.10
FCF per share฿
0.14
0.13
0.13
0.12
0.11
0.11
0.11
0.12
0.12
0.12
0.05
2.53%
(2.13%)
—
0.15
Dividend per sh฿
0.16
0.16
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.19
0.10
2.46%
3.78%
—
5.84
Div yield (avg)%
6.88
6.54
8.57
8.51
10.67
11.44
11.40
12.06
13.32
13.66
29.87
12.06
11.03
32
14.92
Payout ratio%
13.25
15.18
12.29
12.96
14.30
13.09
14.61
14.83
14.11
16.61
14.81
14.61
14.20
47
298.6
Shares (diluted)M
493.0
518.4
512.4
564.9
540.4
606.1
641.5
696.7
722.9
778.6
302.0
7.58%
5.42%
29
5.15
Buyback yield%
3.47
1.49
3.28
5.17
4.04
5.74
8.17
9.18
6.43
8.50
13.93
8.17
5.46
25
0.473
D/E ratiox
1.310
1.420
1.388
1.553
1.468
1.330
1.260
1.343
1.497
1.611
0.483
1.343
1.404
94
56.43
Enterprise value฿M
50.40
50.84
48.92
44.58
49.79
46.48
43.48
48.33
48.96
54.53
27.88
1.84%
0.14%
58
82.45
LT debt฿M
80.57
78.88
79.34
70.91
66.43
62.80
70.48
67.73
71.16
75.95
12.64
2.72%
0.23%
95
Revenue
฿66.21M
1.99%
1.00×
Cost of revenue
฿45.51M
1.96%
1.00×
Operating expenses
฿9.797M
1.84%
0.98×
Property and equipment
17.08%
Cash and investments
15.08%
Spread over hurdle
15.88%