27.83
Revenue฿M
42.57
45.57
47.58
49.54
50.83
52.91
55.14
57.97
60.91
63.50
30.08
4.55%
4.65%
21
13.55
Revenue growth%
7.80
7.05
9.27
11.89
10.02
11.34
10.77
9.98
7.60
9.60
4.31
9.98
9.79
73
16.70
Gross margin%
15.73
18.40
17.92
17.27
17.65
19.61
21.57
24.21
26.20
24.46
6.90
24.21
19.01
14
2.50
Operating margin%
19.12
19.35
16.71
14.27
14.81
12.91
14.08
15.11
15.46
14.12
19.64
14.12
14.96
46
5.48
Net margin%
28.17
29.51
31.52
30.90
32.33
31.14
28.24
25.27
22.87
21.57
23.41
25.27
28.87
73
21.22
P/E ratio (avg)x
16.87
16.45
16.94
16.36
15.96
17.00
17.19
19.23
19.89
18.89
14.00
18.89
16.97
50
37.02
EV/EBITx
27.74
25.95
24.70
23.81
21.12
21.77
19.60
17.61
16.95
18.42
13.19
18.42
21.45
73
12.63
FCF yield (avg)%
5.30
7.60
6.87
5.55
5.50
6.49
8.64
6.04
6.48
8.46
11.01
6.49
6.48
79
6.78
FCF margin%
23.47
22.39
20.81
20.13
20.84
18.03
17.72
19.05
16.17
14.15
13.51
17.72
19.59
11
1.418
FCF / Net incomex
0.750
0.846
0.918
0.932
0.969
0.981
1.087
1.218
1.408
1.376
1.276
1.218
0.975
8
11.07
ROIC%
16.57
14.27
16.24
17.65
17.29
17.18
18.63
20.32
17.41
18.98
4.27
18.63
17.35
66
25.72
Return on equity%
13.70
11.69
11.04
9.28
6.75
6.39
3.99
2.14
5.05
3.52
13.86
3.99
6.57
71
6.10
Return on assets%
22.80
20.32
22.79
23.39
22.31
20.09
19.32
19.01
21.39
19.47
11.66
19.47
20.85
20
0.08
EPS฿
0.08
0.08
0.08
0.09
0.08
0.09
0.09
0.10
0.11
0.13
0.08
9.37%
6.80%
—
26.74
EPS growth%
23.39
20.82
18.24
17.98
18.24
17.53
16.34
17.01
19.38
18.43
6.05
17.53
18.24
77
0.15
Bookvalue per sh฿
0.29
0.34
0.33
0.36
0.40
0.46
0.50
0.54
0.59
0.56
0.15
6.90%
8.06%
—
0.12
FCF per share฿
0.25
0.24
0.27
0.30
0.29
0.31
0.30
0.32
0.32
0.34
0.07
3.55%
3.37%
—
0.10
Dividend per sh฿
0.10
0.11
0.13
0.13
0.13
0.13
0.16
0.16
0.17
0.16
0.20
4.80%
6.22%
—
26.94
Div yield (avg)%
13.87
16.10
18.30
21.07
19.63
21.79
24.34
26.37
28.44
26.05
14.44
26.05
21.43
85
19.35
Payout ratio%
29.84
26.98
25.84
24.27
24.46
25.45
26.55
28.21
25.51
24.65
26.73
25.51
25.67
16
95.94
Shares (diluted)M
125.9
130.9
131.4
125.9
137.9
151.7
147.4
161.7
164.4
159.2
95.74
2.92%
3.50%
65
12.98
Buyback yield%
17.84
16.14
15.66
18.21
17.28
15.83
18.58
19.54
18.76
20.71
10.28
18.76
18.03
80
1.396
D/E ratiox
0.920
0.907
0.798
0.757
0.732
0.658
0.639
0.576
0.570
0.542
1.495
0.576
0.695
50
4.307
Enterprise value฿M
61.10
68.32
64.91
63.46
67.31
68.51
69.37
78.30
73.67
76.08
19.89
2.48%
2.36%
55
44.35
LT debt฿M
37.00
39.76
37.07
34.84
37.39
38.33
33.97
37.87
33.34
33.28
54.95
(2.30%)
0.02%
65
Revenue
฿63.50M
4.65%
1.00×
Cost of revenue
฿38.16M
4.68%
1.00×
Operating expenses
฿11.96M
4.17%
0.96×
Property and equipment
17.44%
Spread over hurdle
(1.26%)