29.11
Revenue฿M
36.72
38.58
40.79
43.02
47.04
51.34
53.91
57.13
61.87
66.47
32.02
7.16%
6.79%
85
25.78
Revenue growth%
18.97
21.67
23.92
23.81
26.49
26.88
24.21
27.14
27.66
26.87
23.04
26.88
25.35
60
28.66
Gross margin%
13.59
15.56
16.10
17.93
20.60
17.65
15.99
14.39
15.58
14.93
15.83
15.58
15.78
21
23.64
Operating margin%
21.52
20.54
22.47
22.54
23.91
26.66
24.23
24.08
23.69
25.05
23.11
24.23
23.80
76
4.81
Net margin%
25.65
24.00
21.54
22.33
23.47
21.72
24.23
25.28
22.97
21.59
11.87
22.97
23.22
54
29.41
P/E ratio (avg)x
10.63
12.22
12.25
12.50
12.52
13.16
12.87
13.45
13.41
14.48
7.351
13.41
12.69
75
8.288
EV/EBITx
32.62
31.65
28.05
29.71
30.97
32.09
33.95
33.02
36.35
34.39
17.20
33.95
32.35
81
9.63
FCF yield (avg)%
3.28
4.70
2.06
1.18
0.40
0.40
2.55
0.99
0.79
3.07
19.97
0.99
1.62
89
13.42
FCF margin%
15.43
15.96
18.67
18.41
18.29
19.68
18.79
18.67
16.50
19.31
9.83
18.79
18.54
88
0.372
FCF / Net incomex
1.625
1.586
1.716
1.715
1.888
2.086
2.468
2.935
3.052
3.527
1.260
2.935
1.987
24
20.56
ROIC%
3.82
4.35
5.02
7.83
5.95
5.00
2.84
3.93
2.94
5.76
27.12
3.93
4.67
49
29.67
Return on equity%
25.59
26.99
28.12
26.93
27.05
27.82
27.59
29.07
29.60
28.48
16.12
28.48
27.71
31
19.96
Return on assets%
22.80
21.01
19.71
19.90
22.28
21.24
21.54
23.24
21.47
22.74
7.49
21.54
21.50
56
0.08
EPS฿
0.08
0.08
0.07
0.07
0.07
0.08
0.07
0.07
0.08
0.09
0.09
4.83%
1.60%
—
29.77
EPS growth%
6.95
6.92
5.74
8.34
8.98
8.10
9.51
11.43
11.91
13.30
11.09
11.43
8.66
77
0.08
Bookvalue per sh฿
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.02
4.66%
6.10%
—
0.06
FCF per share฿
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.03
(3.19%)
(3.44%)
—
0.07
Dividend per sh฿
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.09
0.09
0.07
3.99%
6.78%
—
24.82
Div yield (avg)%
16.77
16.99
17.58
18.85
21.16
18.74
18.52
18.82
17.67
17.13
12.26
18.52
18.09
25
2.63
Payout ratio%
27.22
29.20
29.96
29.97
29.37
28.24
26.00
24.66
27.64
25.08
19.54
26.00
27.94
32
0.889
Shares (diluted)B
1.465
1.683
1.963
2.076
2.489
2.943
3.392
3.601
3.810
4.331
0.923
11.72%
12.31%
42
9.87
Buyback yield%
0.40
0.40
1.73
0.40
0.40
2.50
0.69
0.58
0.40
0.40
21.17
0.58
0.40
73
1.203
D/E ratiox
1.015
1.066
1.238
1.459
1.704
1.879
1.976
2.113
2.422
2.638
0.722
2.113
1.792
77
40.05
Enterprise value฿M
19.22
19.33
16.84
18.50
16.42
15.34
16.76
16.41
17.73
17.28
3.838
1.03%
(1.54%)
90
59.41
LT debt฿M
27.65
29.28
26.69
24.79
20.85
21.61
22.54
21.05
19.00
18.00
33.23
(2.90%)
(5.33%)
10
Revenue
฿66.47M
6.79%
1.00×
Cost of revenue
฿39.38M
6.72%
0.99×
Operating expenses
฿16.49M
7.10%
1.03×
Property and equipment
14.49%
Spread over hurdle
57.58%