13.98
Revenue฿M
23.23
24.59
26.02
26.68
27.51
27.95
29.15
29.75
31.35
31.87
15.52
2.99%
3.72%
64
25.78
Revenue growth%
33.61
33.90
34.20
36.34
38.46
37.98
38.38
39.88
40.21
39.01
6.75
39.01
38.18
50
29.57
Gross margin%
12.11
13.01
10.77
9.13
10.80
10.07
7.94
9.82
9.71
12.38
29.71
9.82
10.42
63
2.10
Operating margin%
12.31
9.90
7.84
9.74
6.91
6.12
6.25
8.66
7.98
7.28
7.11
7.28
7.91
69
11.84
Net margin%
0.40
3.05
4.13
5.25
6.91
5.67
5.83
5.72
4.47
5.25
11.26
5.67
5.25
79
31.88
P/E ratio (avg)x
47.66
54.97
63.48
69.66
77.91
78.11
90.51
108.2
125.2
123.2
22.24
108.2
78.01
30
26.47
EV/EBITx
45.92
45.54
47.58
55.71
63.28
68.30
80.61
88.24
101.2
103.5
25.74
88.24
65.79
90
7.46
FCF yield (avg)%
5.46
8.44
10.41
9.67
9.43
8.16
10.15
8.98
11.00
10.73
25.92
10.15
9.55
68
21.51
FCF margin%
29.65
30.09
29.83
30.64
28.15
30.58
31.83
33.66
31.98
33.40
8.80
31.98
30.61
82
1.235
FCF / Net incomex
2.435
2.451
2.799
3.028
3.283
3.423
3.959
4.750
5.639
6.019
0.233
4.750
3.353
58
16.05
ROIC%
27.88
30.44
33.17
34.82
32.78
34.38
31.96
30.55
28.07
29.29
20.58
30.55
31.25
12
11.17
Return on equity%
28.31
29.23
29.00
26.42
28.57
29.72
30.11
30.51
32.63
34.28
11.51
30.51
29.47
90
2.64
Return on assets%
7.88
6.55
5.50
7.25
5.42
4.37
3.49
1.58
0.40
1.23
20.07
1.58
4.90
8
0.01
EPS฿
—
—
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
11.58%
9.76%
—
13.49
EPS growth%
13.68
12.61
13.74
11.60
11.93
9.93
9.43
6.96
6.45
8.07
20.19
8.07
10.77
18
0.01
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.45%
2.06%
—
—
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.03%
(1.44%)
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.16%
1.53%
—
12.43
Div yield (avg)%
25.68
26.61
27.56
29.03
30.30
28.75
27.76
29.91
27.49
29.69
12.50
28.75
28.26
20
23.07
Payout ratio%
5.50
3.87
1.85
0.73
0.40
0.46
1.05
0.69
2.74
2.60
8.06
1.05
1.45
15
4.129
Shares (diluted)B
4.071
4.066
4.495
4.969
4.563
5.017
5.433
5.833
6.149
5.933
4.121
5.39%
3.69%
8
18.13
Buyback yield%
6.97
4.72
6.54
7.26
10.09
9.96
12.89
12.45
13.61
13.58
21.87
12.89
10.02
29
1.636
D/E ratiox
1.820
2.133
2.462
2.371
2.404
2.316
2.319
2.596
2.599
2.866
0.939
2.596
2.388
71
32.51
Enterprise value฿M
9.154
9.903
9.155
9.418
9.828
10.61
10.62
11.01
11.15
9.761
34.33
(0.14%)
0.81%
43
25.14
LT debt฿M
23.62
20.72
20.67
21.67
23.59
21.79
21.62
21.29
22.28
20.14
9.140
(3.11%)
(2.84%)
76
Revenue
฿31.87M
3.72%
1.00×
Cost of revenue
฿12.75M
3.57%
0.99×
Operating expenses
฿7.991M
4.18%
1.04×
Property and equipment
15.94%
Spread over hurdle
(0.06%)