143.5
Revenue฿M
91.06
101.0
110.1
118.3
126.8
137.3
148.8
160.8
175.3
190.6
150.0
8.50%
8.45%
17
22.83
Revenue growth%
28.30
25.66
28.10
30.30
29.53
30.62
32.17
34.17
31.30
33.96
28.96
32.17
30.46
73
20.88
Gross margin%
25.78
24.75
23.17
20.57
23.29
21.63
19.47
17.59
16.15
15.78
7.06
17.59
21.10
94
11.52
Operating margin%
12.03
11.47
9.58
10.54
7.66
5.40
2.53
0.40
0.40
1.14
29.13
1.14
6.53
66
25.17
Net margin%
31.72
34.47
32.57
32.67
31.12
28.53
30.05
27.10
25.55
27.64
14.23
27.64
30.58
50
37.20
P/E ratio (avg)x
35.38
30.88
28.29
27.48
27.08
25.22
26.37
23.77
21.74
21.10
17.63
23.77
26.73
29
34.91
EV/EBITx
40.68
46.35
51.89
54.58
61.48
70.05
79.38
86.58
84.53
91.99
9.993
84.53
65.77
88
19.88
FCF yield (avg)%
21.99
20.77
19.69
22.25
23.58
23.29
23.57
23.52
22.17
19.60
15.53
23.29
22.21
75
8.94
FCF margin%
12.19
11.43
10.83
8.00
6.04
5.72
7.74
9.14
6.50
8.96
28.13
7.74
8.48
6
0.395
FCF / Net incomex
2.028
2.277
2.433
2.752
2.492
2.646
2.973
3.296
3.081
3.448
1.157
3.081
2.699
60
2.24
ROIC%
5.68
5.64
5.13
6.13
5.63
5.12
6.44
4.17
6.25
5.21
11.44
5.21
5.64
21
25.73
Return on equity%
12.08
13.23
13.62
14.18
13.90
11.28
10.80
7.97
7.93
7.22
25.63
7.97
11.68
51
26.39
Return on assets%
22.84
22.25
24.87
23.83
22.63
25.41
24.71
24.03
21.47
18.79
8.99
24.03
23.33
57
0.07
EPS฿
0.06
0.06
0.06
0.05
0.06
0.07
0.06
0.06
0.07
0.07
0.07
3.38%
3.64%
—
24.35
EPS growth%
9.67
11.27
11.40
10.64
11.59
8.87
9.46
10.44
9.57
8.30
23.85
9.46
10.05
75
0.05
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
(5.14%)
(4.47%)
—
0.03
FCF per share฿
0.08
0.08
0.09
0.09
0.09
0.11
0.12
0.12
0.13
0.14
0.09
8.44%
7.36%
—
0.09
Dividend per sh฿
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.04
0.07
1.37%
2.72%
—
20.44
Div yield (avg)%
14.42
16.05
16.57
16.87
16.33
15.81
16.95
19.41
21.90
20.49
12.30
19.41
16.72
92
8.65
Payout ratio%
10.87
8.53
6.31
7.14
5.58
5.76
5.51
5.68
4.66
2.37
28.95
5.51
5.72
32
1.523
Shares (diluted)B
1.966
2.040
1.921
1.739
1.775
1.611
1.494
1.496
1.669
1.493
1.558
(3.40%)
(1.77%)
8
6.41
Buyback yield%
5.17
4.83
7.69
7.49
5.94
3.41
1.96
4.93
7.22
8.53
19.52
4.93
5.55
6
1.255
D/E ratiox
0.557
0.630
0.628
0.661
0.661
0.693
0.770
0.846
0.955
1.115
1.787
0.846
0.677
76
176.9
Enterprise value฿M
106.3
103.1
111.5
124.4
127.6
128.1
141.3
138.6
133.6
129.9
92.87
0.37%
3.33%
43
114.5
LT debt฿M
107.2
119.2
125.5
119.2
131.6
132.2
134.3
130.1
124.8
137.3
26.95
0.85%
1.30%
88
Revenue
฿190.6M
8.45%
1.00×
Cost of revenue
฿126.6M
8.17%
0.97×
Operating expenses
฿28.38M
8.51%
1.01×
Property and equipment
21.35%
Cash and investments
16.76%
Spread over hurdle
11.53%