213.4
Revenue฿M
289.8
297.1
296.0
293.6
303.1
298.6
302.0
297.7
294.4
295.6
232.1
(0.50%)
0.07%
27
5.29
Revenue growth%
19.53
19.65
19.97
19.84
17.16
18.53
18.08
19.19
17.68
18.40
6.74
18.40
18.86
88
20.88
Gross margin%
1.10
1.39
0.98
0.40
0.40
2.22
0.40
0.40
0.40
2.18
10.44
0.40
0.69
70
15.45
Operating margin%
25.17
24.03
23.54
25.54
28.29
30.10
27.36
26.31
25.62
26.12
22.76
26.31
25.87
14
20.12
Net margin%
2.99
0.72
0.58
0.40
0.40
0.40
0.40
2.09
4.51
5.44
12.91
2.09
0.65
68
32.45
P/E ratio (avg)x
25.79
25.82
28.77
31.94
30.86
31.19
36.31
36.82
37.60
40.79
13.42
36.82
31.56
86
29.04
EV/EBITx
28.12
27.58
29.43
28.46
26.24
26.51
27.86
26.91
25.38
26.29
22.34
26.51
27.25
56
29.47
FCF yield (avg)%
19.38
20.91
20.27
22.73
20.44
21.00
19.63
20.77
21.07
22.45
13.03
21.00
20.84
80
21.01
FCF margin%
24.50
26.20
29.04
29.53
30.24
31.82
31.07
29.55
30.39
28.71
4.12
30.39
29.54
86
0.136
FCF / Net incomex
1.810
1.622
1.792
1.783
1.796
1.765
1.926
1.770
1.658
1.538
0.733
1.765
1.776
44
7.24
ROIC%
14.25
15.14
16.59
17.12
19.83
17.53
15.93
13.12
14.79
13.10
16.04
14.79
15.54
68
13.38
Return on equity%
16.49
13.91
14.86
15.71
15.24
13.86
15.23
13.65
14.12
16.99
23.19
14.12
15.04
86
4.85
Return on assets%
28.14
28.08
29.23
30.50
31.34
34.23
34.45
33.91
34.73
32.06
4.88
34.23
31.70
34
0.03
EPS฿
0.07
0.07
0.07
0.06
0.06
0.06
0.07
0.06
0.06
0.05
0.03
(1.38%)
(2.73%)
—
27.40
EPS growth%
0.40
0.96
3.61
4.22
1.67
1.81
3.18
4.50
6.00
3.86
22.19
3.86
3.40
72
0.15
Bookvalue per sh฿
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.06
(1.40%)
(3.63%)
—
0.12
FCF per share฿
0.08
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.11
0.12
0.09
6.21%
4.01%
—
0.14
Dividend per sh฿
0.09
0.09
0.09
0.09
0.09
0.11
0.11
0.12
0.13
0.12
0.05
4.92%
2.49%
—
16.61
Div yield (avg)%
15.79
14.05
16.59
15.24
12.78
10.00
11.50
8.80
9.77
7.44
3.44
9.77
12.14
21
19.90
Payout ratio%
33.00
33.96
36.29
38.86
36.14
38.70
36.63
36.05
33.08
33.94
26.95
36.05
36.09
37
0.730
Shares (diluted)B
1.132
1.177
1.261
1.527
1.653
1.670
1.957
2.212
2.169
2.168
0.731
5.58%
7.87%
38
5.72
Buyback yield%
10.35
12.51
14.68
16.21
19.19
21.68
19.92
17.07
14.57
14.73
12.99
17.07
15.47
12
1.665
D/E ratiox
2.289
2.547
2.921
3.235
3.102
3.284
3.408
3.600
3.732
4.051
0.270
3.600
3.259
74
141.1
Enterprise value฿M
163.8
175.6
154.0
166.3
166.3
178.5
184.4
176.4
154.1
145.9
96.80
(2.59%)
(2.71%)
65
13.56
LT debt฿M
44.67
50.71
56.92
67.07
70.84
71.64
82.07
87.69
102.1
107.0
257.0
8.60%
8.52%
35
Revenue
฿295.6M
0.07%
1.00×
Cost of revenue
฿129.6M
(0.38%)
0.96×
Operating expenses
฿69.63M
0.21%
1.01×
Property and equipment
15.85%
Spread over hurdle
12.13%