198.5
Revenue฿M
278.5
288.3
296.2
301.3
302.3
313.1
323.5
324.3
331.6
334.4
204.6
2.03%
1.79%
19
23.89
Revenue growth%
18.93
18.80
16.53
14.91
14.23
12.21
10.13
12.65
11.54
9.88
6.72
11.54
13.44
64
9.12
Gross margin%
21.92
23.97
21.08
20.98
23.23
23.42
21.47
20.39
22.86
22.54
5.15
22.54
22.23
8
15.66
Operating margin%
29.61
30.99
30.53
30.42
30.33
30.73
29.48
27.87
30.19
27.87
8.38
29.48
30.26
24
29.88
Net margin%
7.91
9.60
8.75
6.55
4.05
4.73
5.87
3.72
2.66
5.26
20.47
4.73
5.56
62
32.27
P/E ratio (avg)x
43.93
48.20
50.54
59.83
64.20
68.74
71.45
69.67
71.99
84.89
11.45
71.45
66.47
81
28.12
EV/EBITx
11.04
12.22
12.10
11.93
12.45
12.41
11.38
10.50
9.900
10.54
14.59
10.54
11.66
47
4.43
FCF yield (avg)%
10.29
9.63
7.33
5.38
7.68
9.70
11.68
13.01
15.50
13.02
12.20
13.01
10.00
56
7.98
FCF margin%
14.68
15.85
18.34
20.16
22.22
23.32
22.02
22.35
20.73
20.36
21.78
22.02
20.55
69
1.315
FCF / Net incomex
1.466
1.595
1.611
1.589
1.713
1.696
1.470
1.392
1.356
1.163
0.582
1.392
1.529
76
29.83
ROIC%
18.35
16.56
19.40
17.33
19.49
19.09
17.42
15.59
16.16
18.50
11.91
17.42
17.89
69
9.74
Return on equity%
5.98
3.79
0.99
0.50
0.40
0.40
0.40
2.24
4.25
4.08
2.80
2.24
1.62
78
5.24
Return on assets%
24.57
22.68
20.32
19.71
17.84
20.45
22.98
20.89
18.44
17.78
6.34
20.45
20.38
6
0.22
EPS฿
0.21
0.23
0.25
0.26
0.31
0.36
0.36
0.42
0.45
0.52
0.24
10.95%
9.75%
—
4.98
EPS growth%
25.64
25.27
28.26
26.97
25.87
27.81
27.97
28.34
30.24
30.29
9.94
28.34
27.89
94
0.18
Bookvalue per sh฿
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.20
6.49%
5.34%
—
0.13
FCF per share฿
0.12
0.11
0.11
0.10
0.12
0.12
0.11
0.12
0.11
0.13
0.08
1.60%
1.66%
—
0.21
Dividend per sh฿
0.17
0.18
0.19
0.22
0.22
0.24
0.26
0.27
0.29
0.33
0.15
7.77%
6.54%
—
2.29
Div yield (avg)%
20.94
23.67
20.71
20.99
21.35
20.79
18.92
20.32
17.47
16.77
4.77
18.92
20.75
70
20.42
Payout ratio%
12.17
9.76
7.17
7.25
4.36
6.85
7.39
4.96
7.02
6.11
29.84
6.85
7.10
92
584.0
Shares (diluted)M
642.0
613.8
610.2
630.4
584.7
586.5
547.1
582.9
580.5
591.1
593.6
0.22%
(0.76%)
50
16.04
Buyback yield%
27.13
29.04
27.64
29.87
31.27
30.78
31.77
30.37
32.39
29.47
27.63
30.78
30.12
85
0.884
D/E ratiox
1.408
1.446
1.454
1.472
1.514
1.487
1.620
1.481
1.551
1.499
0.161
1.499
1.484
13
258.9
Enterprise value฿M
82.81
84.15
91.56
93.19
106.5
121.1
133.1
133.4
135.5
140.7
93.75
5.74%
6.27%
36
22.91
LT debt฿M
193.1
178.3
201.5
187.0
173.6
163.1
176.5
177.7
201.1
202.4
89.66
3.12%
0.64%
6
Revenue
฿334.4M
1.79%
1.00×
Cost of revenue
฿207.7M
1.60%
0.98×
Operating expenses
฿55.96M
2.90%
1.11×
Property and equipment
16.62%
Cash and investments
15.33%
Spread over hurdle
37.70%