113.5
Revenue฿M
90.54
96.77
103.4
109.8
115.5
118.8
121.9
125.4
131.6
139.4
121.8
3.84%
4.94%
19
29.20
Revenue growth%
10.19
7.19
7.66
7.77
10.25
9.69
12.48
11.98
11.80
14.05
8.01
11.98
10.22
13
14.68
Gross margin%
19.72
21.00
22.77
22.40
21.77
21.62
19.05
21.02
18.86
19.52
24.52
19.52
21.01
36
16.26
Operating margin%
19.28
19.69
18.07
15.32
16.85
14.15
14.14
13.43
14.06
12.90
26.66
14.06
14.74
34
19.21
Net margin%
28.74
31.71
29.33
29.32
31.35
33.94
31.35
32.65
30.28
30.68
28.36
31.35
31.01
34
30.79
P/E ratio (avg)x
18.91
20.41
22.02
23.75
27.11
29.74
31.13
31.05
34.62
38.05
35.05
31.13
28.42
63
31.43
EV/EBITx
33.93
34.03
32.77
36.43
41.70
47.10
45.09
46.48
43.27
49.63
25.01
46.48
42.48
79
14.20
FCF yield (avg)%
8.57
10.79
10.68
12.37
12.63
13.78
14.45
11.71
9.70
11.78
29.01
11.78
11.75
25
6.73
FCF margin%
1.76
3.27
2.81
0.40
2.59
1.50
1.15
1.03
0.40
0.48
19.65
1.03
1.32
7
0.226
FCF / Net incomex
0.683
0.713
0.744
0.738
0.732
0.780
0.766
0.830
0.865
0.878
1.323
0.830
0.755
19
18.62
ROIC%
18.15
16.70
14.04
11.53
10.54
9.22
10.72
9.51
7.36
10.28
9.73
9.51
10.63
42
6.79
Return on equity%
9.49
12.43
9.74
10.59
9.34
8.80
10.76
13.29
11.40
14.27
20.55
11.40
10.68
59
4.65
Return on assets%
13.70
16.55
13.78
14.65
12.06
10.22
12.77
14.31
16.23
18.26
11.81
14.31
14.05
10
0.04
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
0.44%
1.00%
—
18.56
EPS growth%
16.08
14.91
13.04
15.40
16.28
14.43
17.22
19.69
21.43
24.17
28.14
19.69
16.18
65
0.05
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.02
4.12%
2.39%
—
0.06
FCF per share฿
0.08
0.08
0.09
0.09
0.10
0.11
0.14
0.15
0.15
0.16
0.05
10.38%
7.01%
—
0.02
Dividend per sh฿
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(1.82%)
(2.86%)
—
10.79
Div yield (avg)%
20.19
17.32
17.63
15.17
13.29
15.79
18.14
16.37
18.72
17.72
26.58
17.72
17.47
44
10.33
Payout ratio%
9.87
9.79
9.28
10.31
11.34
14.32
15.13
14.19
12.47
12.83
16.57
14.19
11.91
21
0.634
Shares (diluted)B
0.826
0.968
1.070
1.235
1.394
1.413
1.327
1.427
1.602
1.749
0.639
4.65%
9.18%
29
29.43
Buyback yield%
24.81
24.97
26.31
23.88
24.86
24.77
24.45
26.40
24.77
22.90
11.38
24.77
24.79
58
0.695
D/E ratiox
1.711
1.813
1.879
2.149
2.189
2.571
3.060
3.465
3.889
4.206
1.259
3.465
2.380
59
97.12
Enterprise value฿M
26.39
27.69
26.96
29.22
28.42
26.91
28.98
26.93
29.66
28.00
115.5
(0.30%)
(0.08%)
16
11.64
LT debt฿M
119.1
129.2
143.8
138.9
127.9
123.0
138.7
147.2
161.0
162.7
66.94
4.94%
2.40%
39
Revenue
฿139.4M
4.94%
1.00×
Cost of revenue
฿74.01M
4.50%
0.96×
Operating expenses
฿26.55M
5.22%
1.03×
Property and equipment
16.65%
Spread over hurdle
39.34%