200.4
Revenue฿M
312.8
316.9
331.2
333.0
342.2
351.1
359.5
372.4
387.3
389.9
207.2
2.65%
2.28%
57
11.20
Revenue growth%
10.58
7.61
8.81
11.55
13.03
15.81
14.52
12.37
14.86
17.35
29.91
14.86
12.70
74
6.68
Gross margin%
2.93
1.19
0.40
1.43
0.40
3.11
0.59
0.40
1.48
2.51
20.56
1.48
1.31
42
14.52
Operating margin%
22.70
24.28
23.20
21.19
21.01
20.44
18.64
18.58
17.24
19.48
24.43
18.64
20.72
13
11.48
Net margin%
9.32
7.28
5.47
2.64
0.60
0.40
0.40
0.40
2.16
2.27
27.64
0.40
2.22
54
11.50
P/E ratio (avg)x
15.77
15.17
15.94
17.12
16.81
15.84
15.62
16.32
15.59
14.93
16.06
15.62
15.81
12
35.33
EV/EBITx
8.804
8.777
8.398
8.616
7.909
8.173
8.514
8.941
9.461
10.23
33.44
8.941
8.697
94
4.50
FCF yield (avg)%
7.14
7.33
8.97
7.69
9.90
8.93
7.01
9.35
11.90
10.33
15.99
9.35
8.95
92
22.51
FCF margin%
26.37
23.42
24.51
24.22
22.26
23.59
23.98
22.60
24.60
23.30
22.08
23.59
23.79
40
1.076
FCF / Net incomex
1.294
1.202
1.128
1.263
1.193
1.200
1.263
1.188
1.162
1.298
0.813
1.200
1.201
25
29.50
ROIC%
19.28
20.91
18.39
17.41
19.60
22.43
21.81
19.44
19.70
21.47
2.53
21.47
19.65
8
28.37
Return on equity%
4.83
7.61
4.96
7.89
8.49
11.45
9.06
8.60
8.23
8.76
18.82
8.76
8.36
61
4.51
Return on assets%
8.75
6.09
3.87
4.64
3.76
1.36
3.41
2.84
2.37
4.61
24.32
2.84
3.81
54
0.14
EPS฿
0.46
0.49
0.54
0.59
0.61
0.57
0.61
0.61
0.66
0.62
0.16
0.27%
3.81%
—
20.77
EPS growth%
29.27
28.60
30.50
28.08
25.15
25.10
22.52
23.09
21.95
21.75
16.55
22.52
25.13
58
0.19
Bookvalue per sh฿
0.37
0.38
0.35
0.32
0.30
0.33
0.31
0.30
0.34
0.32
0.27
1.34%
(0.27%)
—
0.20
FCF per share฿
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.23
(3.16%)
(3.49%)
—
0.34
Dividend per sh฿
0.12
0.12
0.11
0.11
0.12
0.12
0.11
0.11
0.11
0.12
0.20
(0.75%)
(0.64%)
—
12.26
Div yield (avg)%
7.84
5.81
6.36
6.85
8.24
9.33
9.07
10.85
9.31
11.31
15.57
9.33
8.66
84
2.24
Payout ratio%
1.95
2.22
1.58
3.24
5.17
7.01
4.45
6.06
7.75
8.47
11.84
7.01
4.81
68
315.6
Shares (diluted)M
391.0
379.7
437.5
432.7
440.5
492.4
576.2
564.1
662.0
707.7
329.5
9.95%
6.84%
18
7.62
Buyback yield%
12.45
14.99
15.01
12.52
13.24
11.50
11.01
13.26
10.81
9.08
3.38
11.01
12.48
85
1.607
D/E ratiox
0.208
0.183
0.196
0.212
0.225
0.202
0.198
0.217
0.209
0.197
0.539
0.202
0.205
84
35.90
Enterprise value฿M
479.8
471.2
482.6
459.1
524.0
530.9
628.0
731.5
697.2
731.0
255.7
6.89%
5.65%
79
236.8
LT debt฿M
89.88
91.95
89.21
89.11
95.68
106.1
107.5
106.1
120.7
120.6
259.4
4.74%
2.98%
90
Revenue
฿389.9M
2.28%
1.00×
Cost of revenue
฿241.6M
2.11%
0.98×
Operating expenses
฿53.65M
2.81%
1.05×
Property and equipment
14.40%
Spread over hurdle
(2.67%)