517.1
Revenue฿M
548.5
561.1
560.9
565.1
580.1
591.6
595.5
605.4
616.0
632.1
561.7
1.73%
1.63%
18
4.19
Revenue growth%
5.12
6.67
6.80
7.71
9.10
11.59
12.61
10.46
9.10
8.26
10.90
10.46
8.68
44
6.98
Gross margin%
12.91
10.63
10.50
8.37
9.94
8.59
10.66
11.65
14.26
16.50
20.92
11.65
10.65
9
20.19
Operating margin%
11.43
9.27
8.72
7.67
4.75
5.35
5.14
8.05
10.39
8.97
7.98
8.05
8.39
37
22.21
Net margin%
18.76
17.23
17.44
16.54
17.75
15.13
13.74
10.96
10.45
12.79
17.77
12.79
15.83
40
19.65
P/E ratio (avg)x
20.02
20.12
20.28
19.82
18.24
19.36
16.56
16.69
16.96
17.78
35.55
16.96
18.80
85
30.02
EV/EBITx
15.11
16.41
19.14
20.76
20.20
22.56
22.26
24.91
28.61
29.84
22.32
24.91
21.51
29
29.76
FCF yield (avg)%
28.67
26.26
26.29
24.91
24.80
25.19
24.78
25.71
24.84
25.76
19.52
25.19
25.45
81
29.01
FCF margin%
13.25
12.13
14.73
16.78
15.68
14.13
15.11
12.50
13.06
12.33
3.67
13.06
13.69
76
0.672
FCF / Net incomex
0.759
0.784
0.906
0.907
0.968
1.099
1.212
1.199
1.285
1.439
1.174
1.212
1.033
73
28.61
ROIC%
6.19
4.80
6.11
6.77
5.92
3.13
0.40
2.09
3.95
4.90
19.98
3.13
4.85
76
3.25
Return on equity%
18.62
17.56
15.01
14.48
14.02
11.77
12.50
13.83
15.45
16.27
10.24
13.83
14.74
47
24.85
Return on assets%
15.91
14.81
16.47
18.33
18.28
18.86
17.28
17.18
18.99
18.87
10.75
18.86
17.78
47
0.09
EPS฿
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.09
5.77%
6.44%
—
14.47
EPS growth%
25.32
23.70
24.80
22.20
24.45
27.02
29.42
26.74
28.92
26.45
19.94
27.02
25.89
47
0.09
Bookvalue per sh฿
0.10
0.10
0.12
0.14
0.14
0.15
0.16
0.18
0.18
0.19
0.10
7.12%
9.00%
—
0.05
FCF per share฿
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
3.36%
4.82%
—
0.07
Dividend per sh฿
0.09
0.08
0.07
0.08
0.08
0.09
0.10
0.11
0.10
0.10
0.09
3.53%
0.63%
—
17.42
Div yield (avg)%
5.09
6.35
6.14
4.68
7.67
8.98
6.74
4.82
3.00
5.19
22.52
5.19
5.67
9
21.81
Payout ratio%
15.76
17.24
20.19
21.71
19.89
20.40
18.18
17.42
18.97
18.41
18.86
18.41
18.69
61
2.671
Shares (diluted)B
2.687
3.005
3.415
3.739
3.651
3.805
4.233
4.304
4.587
5.068
2.698
6.78%
7.61%
94
3.10
Buyback yield%
13.35
15.10
16.08
18.85
21.40
23.47
26.38
28.03
27.00
24.18
8.96
26.38
22.44
16
0.813
D/E ratiox
0.527
0.544
0.499
0.556
0.560
0.604
0.677
0.680
0.734
0.811
0.241
0.680
0.582
22
195.8
Enterprise value฿M
31.76
30.15
26.29
22.82
23.37
20.53
22.43
23.59
21.08
21.19
129.3
(1.94%)
(5.02%)
32
102.8
LT debt฿M
141.3
124.9
130.6
140.5
127.8
132.1
132.0
126.0
129.9
118.6
146.3
(1.47%)
(2.68%)
85
Revenue
฿632.1M
1.63%
1.00×
Cost of revenue
฿324.3M
1.62%
1.00×
Operating expenses
฿151.4M
1.56%
0.99×
Property and equipment
17.76%
Cash and investments
16.98%
Spread over hurdle
13.07%