8.101
Revenue฿M
56.02
60.59
64.93
68.50
74.63
79.08
84.37
89.79
98.23
106.7
8.841
7.41%
7.47%
24
19.76
Revenue growth%
16.37
16.83
19.39
17.79
16.28
13.88
16.51
14.35
16.17
17.28
11.96
16.17
16.44
75
17.70
Gross margin%
32.54
35.07
34.49
34.95
33.85
31.52
28.86
26.19
23.83
26.73
16.78
26.73
32.03
49
14.64
Operating margin%
11.40
12.86
14.70
15.37
16.27
16.30
18.36
19.93
20.24
20.32
28.86
19.93
16.28
52
8.34
Net margin%
5.62
7.31
8.37
7.95
6.22
7.31
7.29
7.14
7.34
7.54
21.83
7.31
7.31
84
7.672
P/E ratio (avg)x
23.48
26.93
25.14
28.21
32.10
31.61
34.75
38.01
35.79
35.52
14.64
35.52
31.85
46
23.26
EV/EBITx
18.20
20.62
19.23
21.07
20.16
19.17
20.69
19.85
19.76
18.75
27.42
19.76
19.81
78
8.10
FCF yield (avg)%
24.80
23.55
24.66
25.27
27.78
30.58
31.90
34.89
34.46
34.27
22.15
34.27
29.18
84
15.72
FCF margin%
9.94
8.65
7.60
5.15
2.43
0.40
1.78
1.68
0.40
0.40
5.81
0.40
2.11
50
0.934
FCF / Net incomex
1.072
1.059
1.076
1.132
1.190
1.382
1.495
1.567
1.616
1.677
0.229
1.567
1.286
86
23.56
ROIC%
24.30
25.09
23.95
23.64
21.35
18.68
19.23
16.89
15.15
13.70
6.93
16.89
20.29
84
8.29
Return on equity%
13.50
11.36
12.18
11.28
12.59
15.19
17.61
18.58
16.87
15.08
12.58
16.87
14.29
24
29.86
Return on assets%
21.89
20.63
19.39
17.11
19.32
17.32
16.50
13.85
12.82
15.68
15.42
15.68
17.22
72
0.10
EPS฿
0.06
0.06
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.11
8.02%
4.87%
—
19.93
EPS growth%
19.05
17.59
16.36
17.64
17.81
15.08
13.00
12.13
10.80
13.57
4.90
13.00
15.72
7
0.10
Bookvalue per sh฿
0.15
0.18
0.21
0.23
0.26
0.26
0.27
0.31
0.36
0.42
0.06
9.96%
10.96%
—
0.10
FCF per share฿
0.15
0.14
0.14
0.14
0.14
0.13
0.15
0.14
0.14
0.14
0.12
0.43%
(1.31%)
—
0.22
Dividend per sh฿
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.06
(4.83%)
(6.20%)
—
8.88
Div yield (avg)%
24.84
24.62
23.01
21.12
23.34
25.45
24.70
23.63
25.22
26.19
18.22
25.22
24.66
16
5.92
Payout ratio%
13.70
14.72
13.07
13.64
12.87
11.74
12.55
13.71
13.62
14.38
9.78
13.62
13.63
32
0.302
Shares (diluted)B
0.377
0.417
0.495
0.583
0.682
0.817
0.799
0.863
0.914
1.069
0.307
9.40%
12.39%
87
14.83
Buyback yield%
14.79
13.41
11.27
14.16
11.85
13.28
13.67
14.53
12.87
11.83
22.03
13.28
13.34
35
0.942
D/E ratiox
1.198
1.243
1.380
1.312
1.444
1.527
1.530
1.616
1.527
1.649
0.812
1.530
1.485
6
92.39
Enterprise value฿M
25.16
27.43
30.43
33.90
31.86
34.84
38.12
38.56
41.82
45.66
74.90
7.46%
6.20%
25
73.50
LT debt฿M
45.86
44.32
38.06
36.42
38.08
33.11
33.56
31.55
30.34
30.17
55.91
(4.55%)
(4.53%)
26
Revenue
฿106.7M
7.47%
1.00×
Cost of revenue
฿66.22M
7.57%
1.01×
Operating expenses
฿25.07M
7.50%
1.00×
Property and equipment
15.64%