28.33
Revenue฿M
31.28
32.64
34.63
36.80
38.89
40.68
41.94
44.52
46.07
47.24
30.23
3.97%
4.78%
78
3.78
Revenue growth%
29.20
26.65
23.77
22.17
21.71
23.86
25.19
24.28
26.51
24.27
6.19
24.28
24.27
58
14.19
Gross margin%
16.51
17.85
17.51
14.76
14.84
12.59
10.22
9.89
8.24
8.26
9.07
9.89
13.68
79
16.39
Operating margin%
0.40
0.40
2.72
0.40
2.06
3.54
0.62
2.14
4.58
4.67
9.59
3.54
2.10
43
16.35
Net margin%
15.76
17.29
20.22
20.48
19.47
19.70
19.41
16.57
17.03
19.44
8.98
19.41
19.42
80
27.26
P/E ratio (avg)x
9.821
11.22
11.52
11.91
12.78
12.12
12.53
13.29
14.13
15.71
10.50
13.29
12.33
36
14.40
EV/EBITx
42.02
45.17
44.86
42.03
46.35
53.13
52.66
54.27
52.88
59.82
33.21
53.13
49.50
81
27.39
FCF yield (avg)%
24.31
26.83
29.47
30.00
29.55
31.34
30.27
27.27
27.65
25.53
4.57
27.65
28.56
29
16.30
FCF margin%
4.81
3.26
5.31
3.04
5.19
3.70
6.33
6.14
9.05
6.07
17.20
6.14
5.25
80
0.710
FCF / Net incomex
1.125
1.123
1.180
1.244
1.267
1.335
1.425
1.331
1.424
1.500
0.165
1.424
1.299
68
5.07
ROIC%
0.40
0.40
1.43
0.40
1.34
1.88
4.28
5.55
8.16
10.19
3.24
5.55
1.66
34
16.27
Return on equity%
20.33
18.86
16.27
18.21
16.98
17.07
19.84
19.38
21.17
19.35
21.46
19.38
19.10
54
18.62
Return on assets%
8.60
9.14
10.55
9.31
9.96
8.00
6.98
6.60
6.04
5.69
27.85
6.60
8.30
45
—
EPS฿
—
—
—
—
—
—
—
—
—
—
—
4.05%
1.81%
—
27.75
EPS growth%
9.10
10.56
9.82
12.79
11.72
13.58
10.74
10.61
8.54
5.64
17.42
10.61
10.59
85
—
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
—
2.97%
0.53%
—
—
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
(0.29%)
(4.77%)
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
—
4.23%
3.72%
—
15.71
Div yield (avg)%
16.79
19.11
18.12
16.10
18.97
17.50
19.20
18.70
17.93
20.44
22.06
18.70
18.41
76
17.09
Payout ratio%
7.25
8.35
9.97
12.86
14.37
16.87
18.05
19.92
20.81
18.60
11.67
18.60
15.62
80
19.53
Shares (diluted)B
18.76
21.62
21.21
24.09
23.06
22.00
23.91
23.87
26.03
24.81
20.00
1.47%
4.23%
64
21.63
Buyback yield%
13.63
14.51
16.53
17.82
20.21
19.51
21.64
20.62
21.90
22.95
14.54
21.64
19.86
29
0.783
D/E ratiox
0.920
1.065
1.166
1.206
1.331
1.339
1.482
1.408
1.449
1.604
1.037
1.449
1.335
30
31.30
Enterprise value฿M
34.42
37.52
41.02
45.81
49.98
58.40
59.93
63.11
59.78
66.31
8.952
5.82%
7.25%
11
40.11
LT debt฿M
8.684
9.536
9.548
9.136
10.36
10.83
9.998
11.24
13.00
14.40
24.58
6.80%
4.85%
75
Revenue
฿47.24M
4.78%
1.00×
Cost of revenue
฿33.07M
4.78%
1.00×
Operating expenses
฿7.119M
3.95%
0.92×
Goodwill & intangibles
15.62%
Property and equipment
13.27%
Spread over hurdle
(5.38%)