51.37
Revenue฿M
222.8
238.3
259.4
278.5
304.9
327.6
362.4
398.8
439.3
485.2
55.75
9.74%
8.99%
20
4.93
Revenue growth%
18.80
18.02
16.41
17.99
17.19
17.54
20.25
18.56
20.99
22.04
19.25
20.25
18.29
89
20.59
Gross margin%
10.21
10.05
11.59
12.67
9.91
10.37
11.60
11.52
10.31
9.16
29.30
10.37
10.34
71
29.13
Operating margin%
9.03
8.91
11.85
9.74
11.82
13.60
14.99
17.09
19.65
21.40
17.07
17.09
12.72
94
13.59
Net margin%
19.95
20.47
18.29
18.34
19.94
18.48
19.29
19.80
17.63
16.56
24.16
18.48
18.88
18
32.64
P/E ratio (avg)x
21.95
24.47
25.83
27.02
26.28
31.06
35.66
41.14
44.55
52.56
12.28
41.14
29.04
47
11.80
EV/EBITx
18.83
18.85
20.20
22.25
20.07
19.49
20.69
18.29
16.03
15.49
13.70
18.29
19.17
46
14.21
FCF yield (avg)%
1.88
1.61
0.40
0.40
0.40
0.40
1.03
0.40
1.61
0.85
22.14
0.85
0.62
10
17.62
FCF margin%
5.08
3.42
4.50
3.61
4.70
7.56
9.72
10.86
9.58
7.08
4.20
9.58
6.08
91
0.550
FCF / Net incomex
1.052
1.007
0.981
0.998
1.113
1.105
1.289
1.236
1.291
1.333
0.212
1.289
1.109
51
13.18
ROIC%
18.58
15.95
18.35
16.06
16.46
13.50
14.17
13.61
12.97
13.02
24.65
13.50
15.06
37
3.00
Return on equity%
16.93
18.82
21.16
22.37
19.85
19.51
16.71
18.21
19.41
16.65
15.57
18.21
19.12
62
8.30
Return on assets%
6.79
8.30
10.98
10.34
13.29
12.90
12.36
11.67
12.68
12.86
23.76
12.68
12.01
59
0.07
EPS฿
0.13
0.15
0.14
0.15
0.15
0.15
0.15
0.17
0.19
0.21
0.08
7.66%
5.61%
—
23.73
EPS growth%
16.93
17.53
20.27
22.77
25.64
23.36
25.56
26.07
25.61
27.98
18.88
25.61
24.46
38
0.04
Bookvalue per sh฿
0.08
0.07
0.07
0.08
0.07
0.07
0.07
0.06
0.06
0.07
0.02
0.66%
(1.01%)
—
0.11
FCF per share฿
0.15
0.16
0.16
0.19
0.19
0.19
0.22
0.24
0.25
0.28
0.07
8.12%
8.46%
—
0.09
Dividend per sh฿
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.11
0.90%
1.05%
—
11.42
Div yield (avg)%
19.00
16.10
16.22
17.77
17.51
18.31
18.83
21.14
20.79
22.80
29.60
20.79
18.57
40
23.48
Payout ratio%
22.87
20.53
18.16
17.27
16.96
18.99
19.58
18.43
19.10
20.70
12.70
19.10
19.04
90
0.839
Shares (diluted)B
1.176
1.335
1.544
1.573
1.811
2.159
2.173
2.464
2.849
3.390
0.857
13.36%
11.93%
51
4.87
Buyback yield%
13.25
15.91
14.62
15.36
16.02
14.64
17.08
18.35
20.01
19.47
24.80
18.35
15.97
49
0.946
D/E ratiox
1.393
1.548
1.431
1.542
1.632
1.630
1.817
1.760
1.826
1.691
0.679
1.760
1.631
83
70.95
Enterprise value฿M
277.8
255.9
225.2
211.1
211.2
195.9
209.6
212.1
186.0
204.2
95.30
(0.67%)
(4.40%)
57
63.94
LT debt฿M
289.7
347.6
380.1
411.7
484.5
577.2
585.3
587.1
612.8
650.2
133.2
6.06%
10.01%
17
Revenue
฿485.2M
8.99%
1.00×
Cost of revenue
฿339.7M
8.99%
1.00×
Operating expenses
฿81.29M
9.27%
1.03×
Goodwill & intangibles
18.11%
Property and equipment
17.41%
Cash and investments
15.99%
Spread over hurdle
(5.29%)