25.44
Revenue฿M
67.95
69.21
70.41
69.93
70.16
71.13
70.85
71.80
72.64
74.68
27.07
1.26%
1.29%
34
19.82
Revenue growth%
19.11
21.33
24.15
24.61
26.97
28.49
30.89
33.60
33.80
34.15
24.99
33.60
27.73
34
5.03
Gross margin%
4.10
3.15
1.77
0.71
0.40
0.40
0.40
2.20
4.95
4.63
25.41
2.20
1.98
25
16.09
Operating margin%
16.67
15.82
15.12
16.34
19.33
22.09
20.78
19.71
19.88
20.96
18.10
20.78
19.52
90
9.24
Net margin%
26.75
25.13
24.59
24.51
25.41
23.48
22.64
20.13
21.85
20.13
19.05
21.85
23.99
36
23.27
P/E ratio (avg)x
37.53
34.93
31.23
32.35
30.50
31.23
31.12
32.54
35.01
33.06
27.32
32.54
32.45
38
11.58
EV/EBITx
32.72
32.55
33.45
33.38
32.55
35.21
33.94
31.28
32.69
34.68
21.20
33.94
33.05
51
17.18
FCF yield (avg)%
30.40
29.88
29.15
29.84
31.38
34.20
35.25
35.06
36.66
38.91
14.26
35.25
32.79
69
8.85
FCF margin%
9.36
12.30
14.24
15.54
15.51
16.37
17.97
17.29
19.09
18.89
9.39
17.97
15.96
42
0.304
FCF / Net incomex
0.274
0.287
0.307
0.320
0.343
0.375
0.436
0.476
0.460
0.494
0.494
0.460
0.359
29
2.19
ROIC%
27.68
25.57
27.33
27.61
28.65
27.39
29.56
30.28
32.89
30.79
25.59
30.28
28.16
88
14.51
Return on equity%
4.76
5.16
6.02
6.28
7.20
7.61
10.16
7.76
5.60
7.81
21.03
7.76
6.74
11
17.41
Return on assets%
2.46
2.17
4.03
1.98
4.68
4.12
4.37
3.85
2.01
4.90
28.35
4.12
3.94
16
0.03
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
3.46%
3.79%
—
23.89
EPS growth%
24.37
24.45
24.46
24.36
21.43
19.66
20.62
21.16
23.52
24.03
29.37
21.16
23.78
12
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.03
8.20%
8.80%
—
0.03
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
4.77%
3.41%
—
0.01
Dividend per sh฿
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.03
8.26%
9.42%
—
9.57
Div yield (avg)%
17.22
14.57
13.93
12.69
11.59
12.07
13.06
12.48
15.29
15.18
4.74
13.06
13.49
20
19.95
Payout ratio%
7.44
7.55
7.97
8.51
7.47
10.23
8.90
6.57
7.57
9.22
14.19
8.90
7.77
34
939.7
Shares (diluted)M
785.5
823.5
842.4
878.0
767.8
816.4
861.8
871.5
868.7
784.1
917.9
0.42%
(0.63%)
8
26.11
Buyback yield%
23.12
21.49
20.29
17.70
17.41
19.98
20.08
19.76
17.94
19.01
14.30
19.76
19.87
7
0.354
D/E ratiox
0.655
0.700
0.758
0.801
0.916
0.990
1.146
1.187
1.117
1.052
0.223
1.117
0.953
21
35.99
Enterprise value฿M
56.99
63.17
68.26
72.11
83.90
85.62
83.45
96.29
113.0
117.9
13.38
7.05%
8.52%
30
81.11
LT debt฿M
87.67
83.79
74.42
74.95
65.78
61.27
61.13
68.08
61.44
63.64
92.27
(0.66%)
(4.01%)
60
Revenue
฿74.68M
1.29%
1.00×
Cost of revenue
฿50.85M
1.30%
1.00×
Operating expenses
฿16.82M
1.57%
1.03×
Goodwill & intangibles
16.09%
Property and equipment
15.31%
Spread over hurdle
(4.56%)