18.68
Revenue฿M
161.7
165.3
172.3
175.3
177.9
181.2
188.5
197.9
208.9
222.1
20.87
4.53%
3.68%
33
2.41
Revenue growth%
32.40
29.55
28.38
30.58
33.19
33.63
31.91
31.01
30.96
32.89
18.15
31.91
31.46
31
25.33
Gross margin%
21.32
20.76
18.10
16.75
19.68
21.59
21.30
20.60
22.25
22.40
19.95
21.59
21.03
73
11.76
Operating margin%
3.23
2.11
1.13
0.40
0.40
0.40
2.38
1.39
1.74
3.48
10.75
1.74
1.57
32
14.55
Net margin%
29.53
30.51
32.56
31.00
30.78
30.57
27.59
28.75
29.12
26.60
6.09
28.75
30.02
44
35.55
P/E ratio (avg)x
29.08
26.48
27.59
25.62
22.08
20.49
18.43
16.30
14.19
13.77
21.92
16.30
21.28
65
17.05
EV/EBITx
35.54
37.01
33.76
33.20
31.35
33.94
33.58
35.64
38.32
32.65
33.12
33.94
33.85
44
26.71
FCF yield (avg)%
4.54
3.62
1.41
0.40
0.40
0.40
2.09
4.91
4.63
1.80
19.49
2.09
1.95
70
17.10
FCF margin%
30.55
29.93
31.65
28.86
27.35
27.74
30.28
30.04
31.97
29.18
27.87
30.04
29.98
68
0.369
FCF / Net incomex
1.925
1.944
2.055
2.163
2.459
2.587
2.551
2.987
3.419
3.319
0.287
2.987
2.505
63
14.73
ROIC%
16.76
18.10
17.97
15.33
15.34
16.18
18.99
16.51
17.19
15.78
13.67
16.51
16.63
67
24.37
Return on equity%
25.66
23.43
23.75
25.00
23.08
26.03
25.02
23.93
21.35
23.75
23.64
23.93
23.84
77
5.79
Return on assets%
3.27
1.44
1.17
4.04
3.76
1.38
0.45
0.40
2.86
3.22
25.18
1.38
2.15
51
0.03
EPS฿
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.03
5.23%
6.10%
—
8.45
EPS growth%
16.21
14.75
16.53
13.55
10.83
12.82
11.56
13.97
13.99
15.04
4.47
13.97
13.98
66
0.07
Bookvalue per sh฿
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.01
5.83%
3.49%
—
0.04
FCF per share฿
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.01
1.38%
0.04%
—
0.04
Dividend per sh฿
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.03
5.42%
4.55%
—
18.41
Div yield (avg)%
29.71
28.09
29.48
31.72
29.78
31.34
30.43
27.83
26.33
24.58
19.16
27.83
29.59
76
17.67
Payout ratio%
31.00
29.65
32.41
30.84
33.02
31.99
32.63
33.79
36.09
38.86
13.86
33.79
32.52
85
1.068
Shares (diluted)B
1.104
1.196
1.209
1.166
1.223
1.324
1.451
1.358
1.290
1.286
1.023
1.02%
1.41%
78
19.71
Buyback yield%
20.09
19.25
16.81
17.91
18.64
20.08
21.09
23.83
21.72
19.90
22.42
21.09
19.99
8
0.672
D/E ratiox
2.121
2.465
2.890
2.975
3.183
3.292
3.484
3.681
4.099
4.812
0.259
3.681
3.237
64
61.70
Enterprise value฿M
118.8
119.7
120.3
108.8
104.0
114.9
116.8
126.0
129.3
144.2
145.1
6.76%
2.69%
20
14.81
LT debt฿M
102.6
116.2
115.4
125.2
134.3
146.1
154.2
143.1
135.9
135.4
50.25
0.17%
4.17%
53
Revenue
฿222.1M
3.68%
1.00×
Cost of revenue
฿155.4M
3.72%
1.00×
Operating expenses
฿48.09M
3.80%
1.01×
Property and equipment
17.42%
Spread over hurdle
(4.54%)