183.2
Revenue฿M
215.5
229.8
247.5
264.9
279.2
295.6
309.3
323.9
336.5
352.5
200.5
4.78%
5.80%
68
11.92
Revenue growth%
7.65
8.42
7.63
6.10
5.31
5.00
4.05
4.21
3.45
2.42
7.46
4.05
5.16
11
3.19
Gross margin%
16.18
18.25
19.03
17.22
14.51
16.98
19.14
20.48
18.64
16.95
15.07
18.64
17.74
64
14.17
Operating margin%
25.19
27.12
29.43
26.71
27.38
25.00
25.03
25.78
23.25
21.31
8.17
25.00
25.48
11
11.25
Net margin%
29.51
32.09
34.05
36.25
39.25
40.96
38.65
38.24
38.37
37.21
25.69
38.37
37.72
82
8.607
P/E ratio (avg)x
25.56
26.92
27.69
29.80
29.77
33.07
30.73
34.78
35.44
35.03
16.81
34.78
30.27
52
37.02
EV/EBITx
34.57
38.71
38.90
44.34
46.90
44.78
48.36
45.90
44.84
48.96
32.99
45.90
44.81
66
9.92
FCF yield (avg)%
4.15
6.31
3.74
0.90
0.40
0.40
2.05
1.98
4.64
3.26
16.93
2.05
2.65
53
10.73
FCF margin%
20.18
18.36
20.00
18.11
17.30
18.72
20.12
21.56
22.70
19.91
14.13
20.12
19.96
33
0.588
FCF / Net incomex
1.055
0.950
0.899
0.859
0.865
0.957
1.004
0.930
1.033
0.983
0.916
0.983
0.954
28
24.84
ROIC%
15.12
16.97
19.00
16.68
16.23
15.49
13.77
15.21
17.79
17.99
18.21
15.49
16.45
19
19.55
Return on equity%
10.46
8.01
7.71
6.63
8.92
10.12
9.08
8.37
5.56
3.41
7.22
8.37
8.19
37
10.05
Return on assets%
14.40
12.28
10.91
8.51
8.55
6.87
7.88
5.91
5.94
3.70
21.81
5.94
8.20
53
0.06
EPS฿
0.23
0.24
0.28
0.33
0.39
0.39
0.41
0.49
0.54
0.52
0.07
5.82%
8.82%
—
4.98
EPS growth%
6.05
4.13
6.61
7.02
5.17
3.11
3.07
5.03
5.22
8.05
13.56
5.03
5.19
8
0.13
Bookvalue per sh฿
0.37
0.40
0.40
0.38
0.42
0.48
0.46
0.51
0.52
0.50
0.07
3.22%
4.47%
—
0.14
FCF per share฿
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.09
0.10
0.10
0.23
3.26%
5.47%
—
0.22
Dividend per sh฿
0.07
0.08
0.07
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.18
(1.44%)
(1.41%)
—
11.28
Div yield (avg)%
3.97
6.44
5.23
8.18
8.74
6.37
7.49
4.68
6.30
8.15
27.62
6.37
6.41
77
13.79
Payout ratio%
12.26
11.68
13.16
10.39
11.21
11.80
12.44
12.11
14.00
16.61
9.32
12.44
12.19
43
0.758
Shares (diluted)B
1.150
1.309
1.294
1.400
1.654
1.873
1.797
1.737
1.661
1.754
0.724
1.19%
5.81%
48
19.92
Buyback yield%
12.39
10.77
8.69
9.99
12.42
9.70
9.35
7.98
7.12
4.44
24.01
7.98
9.53
22
1.053
D/E ratiox
0.589
0.638
0.671
0.654
0.716
0.713
0.724
0.764
0.719
0.741
0.856
0.724
0.714
18
263.5
Enterprise value฿M
212.8
246.6
249.1
248.7
285.8
277.9
270.4
312.0
308.3
343.1
41.31
3.72%
5.86%
89
105.1
LT debt฿M
127.9
137.5
142.3
128.8
132.0
141.5
148.9
143.5
162.0
156.1
229.7
3.40%
1.02%
15
Revenue
฿352.5M
5.80%
1.00×
Cost of revenue
฿205.2M
5.72%
0.99×
Operating expenses
฿58.70M
5.58%
0.98×
Property and equipment
18.28%