90.81
Revenue฿M
394.8
402.2
413.0
416.7
436.3
444.5
469.1
485.7
513.1
541.7
99.36
4.43%
3.60%
59
11.79
Revenue growth%
28.92
31.11
32.73
32.89
35.39
35.70
34.97
33.86
34.63
32.89
7.74
34.63
33.38
53
26.66
Gross margin%
12.14
12.51
11.35
12.93
14.45
15.19
13.38
14.17
16.94
15.15
27.45
15.15
13.77
94
25.52
Operating margin%
6.56
4.99
3.39
5.24
7.35
5.08
6.01
5.05
5.33
4.48
7.73
5.08
5.16
76
2.72
Net margin%
4.23
5.84
8.66
8.41
5.78
6.59
6.40
8.29
10.57
9.03
9.73
8.29
7.44
49
8.584
P/E ratio (avg)x
28.27
28.84
34.67
34.31
37.91
42.37
47.63
53.66
59.51
62.82
23.69
53.66
40.14
35
27.69
EV/EBITx
54.27
54.50
56.71
67.36
76.34
86.99
100.7
100.9
104.4
104.5
27.14
100.9
81.66
87
25.62
FCF yield (avg)%
8.66
5.85
3.90
4.83
6.46
5.39
3.43
2.73
0.89
0.40
11.62
2.73
4.37
57
20.40
FCF margin%
6.34
5.77
4.44
4.72
2.91
4.09
2.78
2.80
5.13
4.29
6.11
4.09
4.36
20
0.447
FCF / Net incomex
0.784
0.838
0.875
1.019
1.127
1.230
1.198
1.291
1.214
1.277
1.555
1.230
1.163
48
8.20
ROIC%
26.95
28.83
30.06
27.58
27.77
28.59
26.00
23.57
23.19
23.15
10.03
23.57
27.27
11
28.50
Return on equity%
8.03
9.54
11.84
14.68
17.46
14.83
15.72
13.67
15.22
16.80
28.87
15.22
14.75
46
19.48
Return on assets%
7.89
9.23
10.80
13.40
12.75
12.00
13.02
15.82
16.24
13.25
4.78
13.25
12.88
80
0.44
EPS฿
0.39
0.43
0.46
0.45
0.47
0.50
0.53
0.51
0.55
0.56
0.46
3.59%
2.80%
—
16.47
EPS growth%
25.60
22.92
20.48
20.21
19.12
18.64
18.32
16.62
16.57
19.20
7.48
18.32
19.16
30
0.23
Bookvalue per sh฿
0.39
0.43
0.48
0.53
0.61
0.60
0.62
0.69
0.74
0.80
0.24
5.57%
8.44%
—
0.33
FCF per share฿
0.52
0.57
0.57
0.63
0.62
0.75
0.87
0.95
1.09
1.27
0.32
15.22%
9.01%
—
0.47
Dividend per sh฿
0.29
0.31
0.28
0.29
0.26
0.27
0.29
0.30
0.27
0.28
0.18
1.29%
0.22%
—
5.04
Div yield (avg)%
29.83
27.79
29.29
31.49
33.09
32.39
33.01
31.76
29.11
28.03
16.03
31.76
30.66
77
5.03
Payout ratio%
15.54
15.74
17.02
19.00
16.97
14.87
13.95
15.66
13.69
10.88
16.09
13.95
15.60
27
1.082
Shares (diluted)B
0.826
0.732
0.736
0.668
0.672
0.698
0.675
0.630
0.609
0.619
1.051
(1.62%)
(3.12%)
84
11.62
Buyback yield%
19.42
19.70
17.60
15.02
16.84
15.13
14.48
12.84
12.33
9.57
22.88
12.84
15.08
53
1.651
D/E ratiox
0.476
0.494
0.484
0.439
0.471
0.480
0.527
0.489
0.498
0.446
0.492
0.489
0.482
75
88.57
Enterprise value฿M
355.0
354.2
360.4
341.9
323.4
316.2
332.7
352.3
311.4
334.3
282.9
0.66%
(0.95%)
47
184.6
LT debt฿M
56.03
53.54
57.48
62.17
62.24
66.64
68.27
66.05
69.14
69.55
436.9
2.25%
2.32%
46
Revenue
฿541.7M
3.60%
1.00×
Cost of revenue
฿379.2M
3.60%
1.00×
Operating expenses
฿67.77M
3.45%
0.99×
Property and equipment
17.18%