159.0
Revenue฿M
147.0
157.7
168.3
184.4
199.1
209.6
223.5
241.6
264.2
284.8
165.0
7.42%
7.54%
84
2.45
Revenue growth%
0.87
2.73
2.15
4.08
2.53
2.28
2.76
5.27
5.61
7.11
5.42
5.27
2.75
24
10.57
Gross margin%
15.53
17.92
16.26
13.49
11.77
12.41
10.64
10.83
10.93
13.45
29.13
10.93
12.93
50
20.21
Operating margin%
4.52
4.62
5.47
4.00
2.81
5.79
3.17
0.85
0.40
0.50
2.40
0.85
3.59
75
2.27
Net margin%
23.90
21.64
22.20
21.41
24.32
23.58
22.66
21.12
18.24
19.77
10.75
21.12
21.92
90
34.03
P/E ratio (avg)x
5.615
5.782
5.355
5.434
5.959
6.688
7.523
7.473
7.486
8.039
30.45
7.486
6.324
8
30.83
EV/EBITx
9.551
9.507
8.473
7.592
7.340
6.973
7.301
6.595
7.303
7.264
31.15
7.264
7.321
61
18.67
FCF yield (avg)%
21.56
21.67
21.93
22.37
21.87
21.96
24.75
22.92
22.06
23.35
21.09
22.92
22.01
21
26.54
FCF margin%
22.61
25.07
25.92
25.62
28.36
26.52
28.18
27.09
26.40
25.49
11.87
26.52
26.16
6
1.118
FCF / Net incomex
2.057
2.251
2.115
2.079
2.122
2.403
2.418
2.707
2.829
3.193
0.587
2.707
2.327
51
8.40
ROIC%
3.14
3.87
2.41
2.41
0.83
3.39
0.56
0.40
0.83
0.77
22.27
0.77
1.62
12
15.61
Return on equity%
24.95
26.82
24.00
21.48
20.47
18.29
20.74
19.22
16.31
17.97
21.98
18.29
20.61
18
14.90
Return on assets%
9.29
10.96
12.21
13.78
16.40
19.32
22.01
21.58
22.99
20.35
24.55
21.58
17.86
66
0.09
EPS฿
0.15
0.16
0.16
0.16
0.17
0.18
0.18
0.18
0.19
0.18
0.10
1.07%
2.30%
—
28.92
EPS growth%
3.19
5.54
6.38
7.56
8.09
6.45
7.03
9.49
8.74
8.93
27.45
8.74
7.30
37
0.09
Bookvalue per sh฿
0.23
0.21
0.23
0.21
0.20
0.17
0.17
0.16
0.14
0.14
0.25
(7.03%)
(5.52%)
—
0.15
FCF per share฿
0.32
0.36
0.38
0.36
0.36
0.33
0.37
0.40
0.37
0.40
0.17
2.03%
3.24%
—
0.16
Dividend per sh฿
0.15
0.17
0.20
0.23
0.25
0.28
0.33
0.36
0.38
0.43
0.23
11.41%
12.81%
—
26.24
Div yield (avg)%
11.03
13.88
16.27
13.94
15.90
14.40
11.54
10.50
8.70
11.34
2.28
11.34
12.71
69
9.18
Payout ratio%
9.57
7.55
8.26
9.42
6.62
4.81
5.51
6.92
7.94
8.30
10.21
6.92
7.74
55
0.410
Shares (diluted)B
0.717
0.748
0.865
0.901
0.944
1.054
1.045
1.015
0.982
1.119
0.424
3.46%
6.21%
61
5.98
Buyback yield%
19.70
19.53
18.53
19.16
19.58
17.70
19.50
21.38
18.86
16.68
24.98
18.86
19.33
37
1.697
D/E ratiox
0.342
0.379
0.406
0.373
0.374
0.366
0.347
0.331
0.314
0.336
0.924
0.336
0.356
54
147.0
Enterprise value฿M
226.1
232.6
231.0
209.7
227.9
260.3
295.0
293.7
317.5
338.5
50.73
8.23%
4.43%
17
48.14
LT debt฿M
255.0
230.2
232.5
253.9
223.7
215.2
230.7
216.1
190.9
195.5
172.8
(2.66%)
(2.20%)
83
Revenue
฿284.8M
7.54%
1.00×
Cost of revenue
฿142.5M
7.64%
1.01×
Operating expenses
฿44.29M
7.26%
0.97×
Property and equipment
15.18%