86.05
Revenue฿M
81.77
85.13
89.89
97.02
102.8
111.1
119.2
124.3
132.9
137.5
94.68
5.98%
5.81%
74
28.84
Revenue growth%
18.56
18.37
16.79
15.65
14.60
16.57
16.51
18.66
18.09
17.57
3.89
17.57
17.18
47
13.15
Gross margin%
9.35
11.33
11.43
9.46
11.30
9.23
6.38
3.66
3.30
2.83
4.86
3.66
9.29
6
10.25
Operating margin%
9.89
10.96
11.02
11.31
13.03
12.49
10.18
12.27
13.17
10.63
5.74
12.27
11.16
30
20.26
Net margin%
6.06
3.43
6.16
7.62
6.65
8.86
9.65
12.32
9.37
7.00
12.13
9.37
7.31
80
16.23
P/E ratio (avg)x
38.30
41.50
42.31
44.01
48.73
51.16
52.59
51.54
58.43
53.74
20.53
52.59
49.95
53
18.84
EV/EBITx
11.81
13.30
13.78
15.67
15.04
15.22
16.17
16.30
16.16
17.23
20.74
16.17
15.44
22
21.14
FCF yield (avg)%
14.91
17.54
16.41
16.30
17.69
17.74
17.26
15.04
17.65
15.58
3.23
17.26
16.83
57
13.19
FCF margin%
18.32
15.92
15.99
13.32
14.41
16.14
17.20
17.67
18.16
18.24
29.80
17.67
16.67
91
1.020
FCF / Net incomex
1.201
1.253
1.295
1.475
1.534
1.507
1.627
1.623
1.835
1.988
0.518
1.627
1.520
53
4.00
ROIC%
8.79
6.43
9.30
8.41
5.97
5.86
7.26
7.80
6.51
7.98
19.93
7.26
7.53
28
28.50
Return on equity%
13.34
14.08
14.61
14.13
12.73
13.11
15.96
18.94
21.66
19.34
17.88
18.94
14.37
88
26.28
Return on assets%
21.00
18.14
18.16
19.99
21.60
18.84
19.30
18.19
20.01
19.29
4.08
19.29
19.30
92
0.09
EPS฿
0.13
0.15
0.15
0.15
0.16
0.16
0.17
0.18
0.20
0.23
0.10
7.16%
7.66%
—
20.28
EPS growth%
11.16
10.67
12.17
13.15
14.04
16.69
18.26
21.23
21.73
21.36
6.09
21.23
15.37
29
0.11
Bookvalue per sh฿
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.04
2.36%
(2.26%)
—
0.11
FCF per share฿
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.08
0.10
0.04
4.67%
3.66%
—
0.03
Dividend per sh฿
0.17
0.17
0.17
0.16
0.15
0.15
0.13
0.14
0.15
0.16
0.02
1.78%
0.10%
—
10.95
Div yield (avg)%
14.14
16.29
14.79
13.79
13.10
14.91
17.23
16.82
18.28
15.93
14.76
16.82
15.42
49
7.54
Payout ratio%
0.63
0.47
0.40
2.50
2.05
2.86
2.37
3.80
5.38
6.10
27.26
3.80
2.43
47
596.2
Shares (diluted)M
560.1
537.3
564.7
643.7
603.7
657.4
728.5
694.8
713.3
730.4
602.5
3.88%
2.62%
55
22.97
Buyback yield%
31.11
29.72
29.68
30.37
29.35
30.44
29.57
26.60
24.97
24.22
10.36
26.60
29.62
84
0.622
D/E ratiox
1.079
0.973
0.886
0.955
0.961
1.000
0.951
0.926
0.995
0.875
1.109
0.951
0.958
11
8.259
Enterprise value฿M
27.23
28.62
29.26
31.22
29.76
27.78
26.20
25.61
24.43
25.64
28.10
(2.93%)
(1.24%)
89
74.55
LT debt฿M
46.21
47.21
50.20
47.48
45.46
51.91
58.35
61.73
69.37
74.41
22.77
10.36%
4.89%
75
Revenue
฿137.5M
5.81%
1.00×
Cost of revenue
฿79.59M
6.10%
1.03×
Operating expenses
฿22.53M
5.16%
0.94×
Property and equipment
21.38%
Spread over hurdle
11.05%