17.33
Revenue฿M
167.9
171.8
174.0
172.2
175.8
176.3
179.5
180.9
182.5
181.0
18.34
0.59%
0.85%
41
7.69
Revenue growth%
6.72
8.09
7.03
5.05
2.32
2.37
1.70
0.54
3.53
5.46
23.84
2.37
4.29
90
25.44
Gross margin%
9.10
11.83
11.07
8.33
9.86
12.77
13.35
15.93
18.79
18.90
19.78
15.93
12.30
16
6.63
Operating margin%
19.80
17.61
19.59
21.76
23.38
21.81
24.42
27.13
29.78
31.56
21.27
27.13
22.60
92
11.23
Net margin%
2.78
5.28
4.04
2.28
0.40
3.31
4.77
2.18
0.40
1.95
20.78
2.18
2.53
50
29.98
P/E ratio (avg)x
20.92
22.19
21.18
18.65
16.04
15.42
14.51
12.51
10.79
9.340
20.62
12.51
15.73
67
23.57
EV/EBITx
28.97
29.56
33.85
36.89
40.69
40.42
42.37
41.17
39.85
43.06
6.334
41.17
40.13
31
10.61
FCF yield (avg)%
12.11
12.01
13.24
11.37
13.82
15.87
18.62
17.74
16.76
15.84
20.22
16.76
14.83
51
16.24
FCF margin%
28.89
30.00
28.57
25.66
28.14
28.74
26.49
26.89
25.82
23.87
5.22
26.49
27.51
95
0.602
FCF / Net incomex
0.465
0.440
0.423
0.411
0.416
0.413
0.451
0.474
0.510
0.531
0.408
0.474
0.446
47
29.50
ROIC%
33.40
33.21
32.10
30.17
29.84
28.67
31.22
30.60
31.61
30.62
27.85
30.62
30.92
50
12.47
Return on equity%
1.01
2.81
4.13
2.42
3.30
3.26
6.14
8.04
6.29
7.88
16.88
6.29
3.71
81
24.45
Return on assets%
12.61
15.32
17.34
15.57
15.91
18.68
17.88
16.60
16.09
18.11
17.71
17.88
16.34
52
0.16
EPS฿
0.09
0.11
0.12
0.11
0.11
0.12
0.13
0.14
0.16
0.17
0.17
9.44%
8.13%
—
3.70
EPS growth%
2.66
5.34
6.30
6.97
9.04
6.14
4.99
5.71
8.06
10.32
4.87
6.14
6.22
33
0.14
Bookvalue per sh฿
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.11
(5.28%)
(5.19%)
—
0.13
FCF per share฿
0.11
0.12
0.14
0.16
0.15
0.15
0.15
0.16
0.17
0.17
0.11
2.52%
5.95%
—
0.12
Dividend per sh฿
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.03
(1.51%)
0.61%
—
3.96
Div yield (avg)%
3.16
5.59
7.69
5.44
6.79
8.71
9.51
8.25
8.71
7.11
8.38
8.71
7.40
91
10.89
Payout ratio%
10.41
7.73
8.92
11.04
12.02
10.84
11.02
13.95
11.63
9.39
29.46
11.02
10.93
25
203.7
Shares (diluted)M
357.8
344.7
352.2
366.5
351.2
410.1
399.3
391.7
386.9
441.4
202.3
4.68%
3.57%
44
15.89
Buyback yield%
8.54
5.88
5.27
6.25
5.69
6.27
3.87
6.29
7.86
6.95
15.86
6.29
6.26
31
0.629
D/E ratiox
0.278
0.291
0.276
0.289
0.309
0.275
0.242
0.211
0.208
0.185
0.916
0.211
0.276
42
99.85
Enterprise value฿M
58.13
62.08
56.31
61.73
58.67
61.84
61.75
61.44
58.88
65.34
107.9
2.18%
1.71%
21
21.49
LT debt฿M
106.4
109.9
108.6
105.1
101.7
99.05
105.5
106.2
116.7
126.9
89.92
4.52%
2.07%
19
Revenue
฿181.0M
0.85%
1.00×
Cost of revenue
฿99.57M
1.11%
1.03×
Operating expenses
฿25.56M
1.01%
1.02×
Property and equipment
19.49%
Spread over hurdle
45.30%