151.2
Revenue฿M
117.9
128.2
137.0
143.0
155.5
164.3
172.7
185.9
200.2
208.9
159.8
6.09%
6.55%
92
25.84
Revenue growth%
32.25
35.23
35.75
38.48
36.72
36.35
35.22
36.39
37.26
37.75
23.90
36.39
36.37
53
16.92
Gross margin%
3.40
0.99
0.40
0.40
0.40
0.40
1.15
1.74
0.53
1.99
10.45
1.15
0.76
63
25.04
Operating margin%
14.83
17.51
18.48
17.39
19.99
21.28
18.41
17.82
16.24
19.14
20.46
18.41
18.11
88
29.83
Net margin%
16.68
19.34
20.85
18.63
17.12
14.22
12.02
13.52
15.02
17.32
21.67
14.22
16.90
12
11.16
P/E ratio (avg)x
11.89
12.69
15.12
16.00
16.41
17.32
19.33
20.00
22.95
25.16
17.05
20.00
16.86
47
19.06
EV/EBITx
39.31
38.54
38.41
40.42
39.86
38.85
43.27
45.26
45.43
47.89
17.38
45.26
40.14
46
9.09
FCF yield (avg)%
20.58
21.13
22.76
21.39
23.42
20.49
21.36
22.32
21.70
22.39
29.43
21.70
21.54
43
24.82
FCF margin%
17.80
20.72
21.45
18.45
17.52
19.86
20.39
20.00
21.40
20.32
7.48
20.32
20.16
20
0.293
FCF / Net incomex
1.231
1.177
1.164
1.331
1.518
1.586
1.860
2.055
2.003
2.100
1.729
2.003
1.552
71
18.97
ROIC%
16.61
16.25
18.26
18.13
19.20
18.27
21.16
19.10
19.67
18.84
25.11
19.10
18.56
27
27.10
Return on equity%
8.73
9.39
9.88
8.68
6.67
6.36
3.82
3.91
2.05
1.80
27.83
3.82
6.52
17
20.08
Return on assets%
17.04
14.95
12.03
13.92
12.12
10.80
13.53
11.07
10.53
10.40
16.05
10.80
12.07
69
0.39
EPS฿
0.30
0.34
0.32
0.35
0.34
0.40
0.38
0.39
0.42
0.40
0.42
2.79%
2.97%
—
19.24
EPS growth%
0.80
0.40
3.36
1.85
1.36
0.40
0.40
0.40
2.37
1.38
5.11
0.40
1.08
92
0.22
Bookvalue per sh฿
0.15
0.15
0.16
0.19
0.22
0.22
0.24
0.28
0.33
0.40
0.57
13.34%
11.61%
—
0.42
FCF per share฿
0.50
0.51
0.52
0.50
0.53
0.59
0.65
0.68
0.79
0.79
0.52
8.23%
5.53%
—
0.41
Dividend per sh฿
0.13
0.12
0.12
0.13
0.14
0.15
0.17
0.15
0.14
0.15
0.19
0.65%
2.17%
—
16.99
Div yield (avg)%
29.04
29.26
31.37
29.20
31.32
31.38
32.85
34.57
34.11
37.05
18.81
34.11
31.37
16
13.95
Payout ratio%
28.93
30.36
32.79
34.61
35.10
36.38
35.73
35.34
33.44
34.27
28.71
35.34
34.44
22
186.3
Shares (diluted)M
180.5
154.1
135.1
143.9
122.5
109.5
102.6
103.0
96.49
95.52
196.4
(4.86%)
(5.95%)
50
14.38
Buyback yield%
28.87
29.62
26.94
25.72
24.21
25.44
22.72
24.87
26.65
25.68
24.98
25.44
25.70
41
0.672
D/E ratiox
0.991
1.031
1.029
1.168
1.296
1.470
1.513
1.771
1.958
2.230
0.498
1.771
1.383
77
85.64
Enterprise value฿M
148.4
175.9
178.7
188.7
204.9
240.9
241.1
255.0
249.4
282.6
81.35
6.64%
8.71%
26
21.26
LT debt฿M
123.3
121.7
131.5
151.5
153.0
170.6
163.5
169.6
198.2
225.6
26.92
8.07%
6.59%
35
Revenue
฿208.9M
6.55%
1.00×
Cost of revenue
฿136.8M
6.38%
0.98×
Operating expenses
฿35.59M
7.22%
1.06×
Property and equipment
18.27%
Spread over hurdle
(0.51%)