96.29
Revenue฿M
70.60
74.36
78.02
82.83
87.19
93.90
97.75
103.1
106.5
113.8
106.8
5.48%
5.68%
24
14.63
Revenue growth%
11.23
10.34
11.45
9.39
7.37
9.33
7.92
5.82
3.64
0.88
15.80
5.82
8.62
77
8.80
Gross margin%
11.29
10.08
10.16
12.98
11.92
10.42
10.99
13.20
11.65
9.16
24.13
10.99
11.14
28
22.10
Operating margin%
29.28
27.13
25.19
25.68
27.75
27.12
26.08
25.12
27.55
25.88
17.30
26.08
26.60
90
14.07
Net margin%
36.46
33.80
33.10
31.43
34.39
33.44
36.43
38.22
38.34
40.11
13.82
38.22
35.41
26
16.40
P/E ratio (avg)x
24.99
24.76
25.20
28.34
32.71
37.28
37.69
44.50
44.76
50.33
26.29
44.50
34.99
76
17.11
EV/EBITx
10.05
8.915
8.136
8.155
8.753
9.250
8.507
8.731
9.020
8.390
22.20
8.731
8.742
65
22.50
FCF yield (avg)%
28.09
29.49
27.21
27.02
29.52
31.44
28.53
26.40
27.76
28.49
22.73
28.49
28.29
74
11.58
FCF margin%
8.49
9.94
9.25
8.95
8.55
9.79
9.19
9.33
6.67
9.59
9.97
9.33
9.22
32
0.655
FCF / Net incomex
0.809
0.843
0.880
0.760
0.740
0.669
0.622
0.615
0.651
0.652
1.465
0.651
0.705
9
14.63
ROIC%
18.75
16.29
14.10
16.68
16.79
16.89
19.54
19.83
18.52
16.74
14.91
18.52
16.84
15
17.09
Return on equity%
18.74
17.04
16.54
19.46
20.45
22.59
24.67
26.35
26.19
26.70
23.32
26.19
21.52
82
19.57
Return on assets%
12.65
10.10
12.75
11.64
13.21
14.30
13.38
10.57
12.09
12.75
27.89
12.75
12.70
20
—
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
7.35%
4.05%
—
17.60
EPS growth%
14.03
16.19
15.30
17.96
20.87
18.89
16.69
14.78
11.83
11.63
3.38
14.78
15.75
33
—
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
1.09%
(1.31%)
—
0.02
FCF per share฿
—
—
—
—
—
—
—
—
—
—
0.01
(2.48%)
(1.38%)
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.99%)
(2.77%)
—
11.46
Div yield (avg)%
18.84
20.47
20.45
21.29
20.62
19.31
18.93
17.00
16.19
18.84
7.54
18.84
19.12
26
18.24
Payout ratio%
6.27
6.89
5.58
3.01
5.19
7.18
7.95
9.95
9.58
9.43
27.88
9.43
7.03
40
5.954
Shares (diluted)B
8.232
9.575
10.38
10.74
10.21
9.870
10.05
11.67
13.78
15.20
5.735
8.28%
6.16%
49
5.91
Buyback yield%
23.41
23.59
26.58
24.50
25.05
22.21
19.35
17.93
19.59
17.21
11.36
19.35
22.81
21
0.575
D/E ratiox
1.315
1.271
1.209
1.268
1.134
1.229
1.108
1.113
1.093
0.965
0.690
1.108
1.172
75
37.54
Enterprise value฿M
151.8
177.6
179.8
202.5
206.6
229.7
270.1
300.8
318.4
339.9
91.14
10.47%
8.96%
88
77.45
LT debt฿M
83.48
81.14
78.49
85.91
86.92
93.48
93.68
109.9
129.5
137.9
26.02
9.67%
6.50%
87
Revenue
฿113.8M
5.68%
1.00×
Cost of revenue
฿79.69M
5.68%
1.00×
Operating expenses
฿15.71M
5.38%
0.97×
Property and equipment
16.43%
Spread over hurdle
(4.22%)