149.0
Revenue฿M
133.7
139.7
147.8
153.0
158.6
168.0
177.7
189.8
196.7
209.6
161.0
5.74%
5.06%
77
22.49
Revenue growth%
17.62
20.36
21.02
20.82
20.29
22.48
22.13
24.87
23.93
23.40
3.89
23.40
21.58
22
16.25
Gross margin%
11.51
12.20
14.33
11.36
11.40
12.57
14.87
13.21
10.69
11.02
6.44
12.57
11.85
21
14.43
Operating margin%
18.71
21.17
22.67
24.07
24.67
22.47
24.76
27.68
29.19
26.53
28.10
26.53
24.37
31
29.55
Net margin%
25.51
25.93
26.81
26.61
24.87
23.14
23.53
23.34
23.90
23.44
23.48
23.44
24.38
70
16.97
P/E ratio (avg)x
49.70
51.81
53.66
59.73
66.23
72.42
79.59
87.87
83.79
79.51
34.33
79.59
69.33
41
29.39
EV/EBITx
31.35
27.51
30.13
28.69
28.97
26.88
25.29
26.25
27.04
27.00
36.46
26.88
27.28
25
28.67
FCF yield (avg)%
30.98
33.92
34.11
35.72
37.68
38.37
39.90
40.10
37.61
36.10
22.84
38.37
36.85
24
5.20
FCF margin%
14.90
14.20
12.26
13.00
13.41
15.54
12.84
10.82
11.86
13.25
7.18
12.84
13.13
51
0.458
FCF / Net incomex
0.353
0.393
0.398
0.401
0.407
0.462
0.468
0.504
0.473
0.483
0.949
0.473
0.435
60
28.00
ROIC%
2.72
0.40
0.40
2.73
2.05
2.10
0.40
0.86
2.80
0.58
23.29
0.86
1.45
14
3.16
Return on equity%
14.73
12.84
15.17
16.26
13.98
16.36
13.62
11.21
11.38
11.09
4.63
11.38
13.80
8
8.80
Return on assets%
9.17
8.04
6.86
4.94
5.34
2.38
1.98
1.41
0.73
0.40
4.54
1.41
3.66
5
0.08
EPS฿
0.05
0.04
0.04
0.05
0.05
0.04
0.04
0.03
0.04
0.04
0.08
(6.27%)
(3.03%)
—
6.84
EPS growth%
7.34
5.85
8.45
11.01
11.75
13.94
15.05
15.77
14.74
11.77
24.99
14.74
11.76
59
0.07
Bookvalue per sh฿
0.12
0.13
0.13
0.14
0.15
0.18
0.19
0.22
0.24
0.29
0.09
13.32%
9.88%
—
0.11
FCF per share฿
0.06
0.06
0.07
0.08
0.08
0.09
0.09
0.09
0.10
0.12
0.07
8.36%
7.55%
—
0.07
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(2.34%)
(3.38%)
—
3.27
Div yield (avg)%
17.25
17.74
17.41
15.97
18.27
17.85
20.60
20.68
23.01
20.79
19.57
20.68
18.06
8
27.73
Payout ratio%
0.40
0.40
0.40
0.40
0.40
2.16
0.40
0.40
1.17
2.88
15.87
1.17
0.40
39
1.102
Shares (diluted)B
1.559
1.666
1.757
1.712
1.957
2.061
2.405
2.248
2.565
2.885
1.089
8.08%
6.74%
41
18.42
Buyback yield%
29.73
32.57
35.45
33.59
31.03
31.45
30.87
27.91
25.99
23.32
5.96
27.91
30.95
10
0.598
D/E ratiox
1.561
1.572
1.572
1.652
1.740
2.032
2.385
2.757
2.755
2.796
0.162
2.755
1.886
94
65.80
Enterprise value฿M
95.34
103.1
114.1
125.1
118.4
129.7
142.3
138.4
129.3
135.2
124.0
2.69%
4.17%
56
121.9
LT debt฿M
144.3
132.6
120.2
103.2
103.3
102.2
108.2
93.40
96.48
85.43
69.59
(3.72%)
(4.83%)
40
Revenue
฿209.6M
5.06%
1.00×
Cost of revenue
฿114.9M
4.65%
0.96×
Operating expenses
฿47.22M
5.54%
1.05×
Property and equipment
15.60%