11.83
Revenue฿M
11.88
12.38
12.71
13.43
14.05
14.69
15.22
16.00
16.68
17.78
13.19
4.81%
4.32%
19
27.97
Revenue growth%
11.14
8.28
10.88
13.13
11.98
14.83
12.56
10.04
10.35
7.98
18.23
10.35
11.01
31
25.01
Gross margin%
0.40
0.40
1.48
1.59
1.60
3.09
2.48
1.48
0.40
2.39
5.43
2.39
1.54
91
28.11
Operating margin%
2.44
4.04
6.25
6.15
8.52
8.68
9.31
8.91
7.91
10.55
25.91
8.91
8.22
85
20.85
Net margin%
11.59
9.43
11.39
13.21
11.58
12.33
10.07
8.09
6.40
5.16
22.93
8.09
10.73
86
12.39
P/E ratio (avg)x
20.51
20.47
19.95
22.01
25.77
29.93
30.08
30.73
31.23
32.86
13.27
30.73
27.85
78
34.99
EV/EBITx
30.47
35.18
41.34
46.04
46.04
43.73
45.59
53.97
54.99
58.97
14.73
53.97
45.82
76
7.91
FCF yield (avg)%
1.06
2.29
1.16
3.54
2.83
4.19
5.77
5.34
4.97
2.36
25.87
4.97
3.19
80
20.47
FCF margin%
24.81
26.44
26.81
28.50
30.60
30.42
30.68
27.76
24.91
26.45
12.22
27.76
27.29
52
0.340
FCF / Net incomex
0.966
0.881
0.898
0.936
0.872
0.864
0.846
0.773
0.833
0.771
1.346
0.833
0.868
81
24.34
ROIC%
19.76
19.38
22.16
20.48
21.12
20.20
20.24
22.42
22.61
20.37
28.60
20.37
20.43
17
5.28
Return on equity%
18.61
15.79
12.98
12.73
13.48
15.19
17.33
15.53
17.36
19.23
23.06
17.33
15.66
47
16.92
Return on assets%
5.86
5.97
6.06
6.28
6.09
7.77
9.92
8.48
9.78
8.22
11.99
8.48
7.03
85
0.01
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.60%
2.35%
—
14.53
EPS growth%
3.92
5.08
3.18
6.01
7.19
9.07
8.97
8.17
5.34
6.83
28.14
8.17
6.42
29
0.01
Bookvalue per sh฿
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
3.15%
7.98%
—
0.01
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.12%
1.80%
—
—
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
1.81%
(1.05%)
—
17.40
Div yield (avg)%
5.53
5.85
6.34
5.14
4.56
5.18
7.04
5.11
7.05
9.11
4.14
7.04
5.69
86
13.34
Payout ratio%
10.73
9.36
7.34
9.41
8.52
7.69
10.61
12.22
14.76
14.82
6.88
12.22
10.01
76
619.1
Shares (diluted)M
631.3
590.1
630.0
594.6
636.6
604.0
553.8
502.8
459.6
400.9
623.1
(8.84%)
(3.88%)
89
9.33
Buyback yield%
3.66
1.56
0.40
1.02
2.98
5.16
6.20
8.55
11.03
10.85
14.75
8.55
4.41
82
1.281
D/E ratiox
0.845
0.759
0.685
0.725
0.703
0.704
0.658
0.698
0.682
0.659
1.425
0.682
0.700
45
10.99
Enterprise value฿M
12.83
14.00
14.99
13.28
14.64
13.57
13.39
13.50
12.46
12.88
5.046
(2.54%)
(0.14%)
88
5.066
LT debt฿M
3.529
3.474
3.601
3.730
3.935
3.708
3.754
3.855
3.320
3.240
13.36
(3.82%)
(0.37%)
65
Revenue
฿17.78M
4.32%
1.00×
Cost of revenue
฿9.499M
4.45%
1.01×
Operating expenses
฿2.657M
4.56%
1.02×
Property and equipment
17.33%
Spread over hurdle
(3.13%)