107.1
Revenue฿M
553.5
584.1
604.1
625.4
630.2
655.5
677.9
707.1
714.4
726.4
117.5
2.88%
2.91%
42
12.91
Revenue growth%
20.33
21.03
20.13
21.50
23.89
25.68
27.54
27.31
25.19
26.61
29.16
26.61
24.54
51
21.40
Gross margin%
5.40
3.80
6.36
5.96
4.83
6.51
5.45
4.51
6.84
9.17
14.98
6.51
5.71
20
2.55
Operating margin%
2.60
5.32
7.37
4.77
4.14
3.70
2.58
4.38
4.57
4.91
26.90
4.38
4.47
89
17.70
Net margin%
27.34
27.62
30.18
32.28
31.40
31.06
28.54
30.77
31.50
29.40
15.01
30.77
30.47
62
23.28
P/E ratio (avg)x
41.16
46.92
46.10
52.71
53.50
57.72
54.92
59.36
61.57
70.67
18.10
59.36
54.21
76
27.86
EV/EBITx
15.71
16.45
14.56
14.55
14.21
12.26
11.76
12.61
10.99
10.95
8.607
11.76
13.41
16
5.79
FCF yield (avg)%
9.95
12.74
10.11
11.08
10.44
11.96
13.91
14.52
15.90
16.82
3.99
14.52
12.35
34
26.29
FCF margin%
20.09
22.14
22.28
22.09
22.81
20.80
18.03
18.13
17.16
19.07
8.15
18.13
20.45
72
0.233
FCF / Net incomex
0.370
0.329
0.316
0.349
0.343
0.369
0.360
0.330
0.345
0.318
0.260
0.345
0.344
87
23.37
ROIC%
18.92
18.68
18.34
21.32
23.58
21.38
19.23
21.82
21.65
18.96
4.20
21.38
20.27
79
13.90
Return on equity%
5.26
4.66
3.63
5.16
3.35
5.29
7.03
8.88
6.69
7.90
23.60
7.03
5.28
64
13.26
Return on assets%
27.93
30.40
33.26
35.23
37.00
39.27
37.48
38.08
36.58
34.41
4.98
37.48
35.90
79
0.23
EPS฿
0.23
0.22
0.22
0.20
0.17
0.14
0.13
0.13
0.13
0.13
0.25
(5.22%)
(5.45%)
—
10.88
EPS growth%
30.94
30.32
32.60
35.04
37.97
40.29
42.10
41.58
43.54
43.97
13.71
42.10
39.13
52
0.23
Bookvalue per sh฿
0.62
0.60
0.60
0.55
0.54
0.62
0.58
0.56
0.59
0.67
0.41
4.33%
2.05%
—
0.44
FCF per share฿
0.73
0.76
0.83
0.77
0.74
0.74
0.67
0.62
0.57
0.51
0.61
(7.01%)
(3.99%)
—
0.68
Dividend per sh฿
0.58
0.57
0.55
0.48
0.41
0.40
0.42
0.44
0.48
0.43
0.26
0.99%
(4.10%)
—
22.01
Div yield (avg)%
9.82
12.18
12.43
13.42
12.58
15.31
14.18
16.18
17.21
18.77
26.59
16.18
13.80
17
28.82
Payout ratio%
20.86
19.77
21.27
20.74
21.99
23.01
25.69
26.64
27.36
27.91
14.47
26.64
22.50
82
516.9
Shares (diluted)M
485.8
453.1
408.9
377.1
385.8
348.4
303.1
262.3
284.6
262.9
524.0
(7.39%)
(5.65%)
56
5.55
Buyback yield%
23.99
21.66
24.57
22.60
19.98
17.13
17.87
17.72
15.29
14.86
15.03
17.13
18.92
59
0.618
D/E ratiox
1.207
1.363
1.538
1.405
1.377
1.283
1.444
1.412
1.404
1.399
0.902
1.404
1.401
25
0.300
Enterprise value฿B
0.600
0.671
0.760
0.810
0.874
0.939
0.896
1.014
1.167
1.173
0.473
6.06%
7.21%
71
0.183
LT debt฿B
0.680
0.752
0.895
0.972
1.167
1.184
1.288
1.417
1.475
1.679
0.415
7.54%
10.58%
43
Revenue
฿726.4M
2.91%
1.00×
Cost of revenue
฿392.4M
2.83%
0.99×
Operating expenses
฿81.56M
2.80%
0.99×
Property and equipment
20.06%
Goodwill & intangibles
15.25%
Spread over hurdle
25.56%