83.86
Revenue฿M
369.0
393.2
403.0
422.0
436.8
462.7
487.5
503.9
522.5
550.7
88.49
4.74%
4.58%
32
17.32
Revenue growth%
30.46
33.27
32.99
33.25
33.27
35.57
36.06
33.62
33.68
35.18
22.92
35.18
33.45
36
22.82
Gross margin%
13.77
13.82
15.17
17.44
15.13
13.34
16.19
16.64
16.55
14.19
11.55
16.19
15.15
86
11.32
Operating margin%
16.48
15.03
17.46
16.75
19.27
18.91
20.10
17.13
16.71
17.69
7.21
17.69
17.29
31
8.19
Net margin%
21.32
23.63
22.93
25.67
25.34
25.28
22.52
20.78
22.03
23.57
11.54
22.52
23.25
72
29.78
P/E ratio (avg)x
23.61
22.74
25.88
27.90
27.57
28.28
28.74
27.13
28.43
26.93
17.22
28.28
27.35
60
31.14
EV/EBITx
20.50
23.17
23.60
24.11
24.51
26.52
31.61
33.25
34.89
35.40
19.28
33.25
25.51
86
5.05
FCF yield (avg)%
6.65
4.77
4.43
1.51
2.08
4.64
3.29
2.92
5.10
7.85
15.92
4.64
4.54
88
6.80
FCF margin%
9.52
8.88
10.63
10.99
9.50
10.35
12.46
14.28
13.14
14.09
9.69
13.14
10.81
6
1.534
FCF / Net incomex
2.197
2.381
2.314
2.477
2.738
2.698
3.182
3.624
3.706
4.236
1.561
3.624
2.718
46
12.75
ROIC%
10.80
8.16
7.19
8.88
7.46
8.33
9.71
7.55
8.90
10.74
9.93
8.90
8.60
8
10.86
Return on equity%
2.03
0.40
3.09
3.24
0.40
0.40
2.64
2.54
3.67
2.49
21.19
2.54
2.52
7
13.59
Return on assets%
24.34
22.09
21.53
22.39
22.25
19.53
18.07
19.03
18.00
17.91
21.95
18.07
20.53
29
0.24
EPS฿
0.15
0.16
0.20
0.21
0.21
0.22
0.21
0.25
0.30
0.34
0.25
9.80%
8.45%
—
4.91
EPS growth%
21.99
21.06
20.59
19.12
22.04
20.46
22.34
22.48
21.97
23.33
16.50
22.34
21.98
36
0.18
Bookvalue per sh฿
0.11
0.12
0.13
0.14
0.14
0.15
0.14
0.15
0.17
0.19
0.13
6.25%
5.96%
—
0.36
FCF per share฿
0.20
0.22
0.24
0.26
0.31
0.32
0.38
0.43
0.42
0.47
0.23
8.46%
10.33%
—
0.19
Dividend per sh฿
0.20
0.20
0.23
0.24
0.24
0.25
0.26
0.25
0.26
0.30
0.11
4.49%
4.60%
—
26.41
Div yield (avg)%
19.25
18.29
18.85
16.13
14.44
16.08
13.74
12.68
12.49
14.10
25.43
13.74
15.26
24
26.32
Payout ratio%
29.31
27.31
27.54
26.42
27.08
24.83
23.39
20.60
18.67
17.83
26.58
20.60
25.62
24
0.966
Shares (diluted)B
1.134
1.251
1.286
1.382
1.372
1.378
1.401
1.476
1.768
2.098
0.967
8.87%
7.34%
19
3.35
Buyback yield%
33.60
32.36
30.63
31.98
29.48
31.63
31.78
30.81
31.57
30.28
18.49
31.57
31.60
29
0.599
D/E ratiox
0.118
0.112
0.125
0.116
0.126
0.120
0.119
0.130
0.118
0.122
0.386
0.120
0.119
55
27.44
Enterprise value฿M
221.0
213.6
212.5
201.4
192.2
197.6
186.3
170.2
176.5
184.8
440.0
(0.78%)
(2.01%)
5
268.6
LT debt฿M
196.2
183.0
202.1
190.8
198.5
184.4
174.7
167.4
180.6
173.4
493.6
(2.67%)
(1.12%)
45
Revenue
฿550.7M
4.58%
1.00×
Cost of revenue
฿304.9M
4.52%
0.99×
Operating expenses
฿94.64M
4.75%
1.02×
Property and equipment
17.52%
Goodwill & intangibles
15.73%
Spread over hurdle
49.33%