153.9
Revenue฿M
166.6
171.0
174.7
181.0
191.8
204.4
212.3
219.9
234.7
242.8
172.3
4.83%
4.47%
63
23.73
Revenue growth%
14.73
12.94
13.11
14.92
16.42
13.98
11.66
8.79
8.72
11.11
24.56
11.11
13.03
86
11.73
Gross margin%
22.28
25.26
28.10
28.82
31.17
30.50
27.56
29.06
29.72
32.03
27.03
29.72
28.94
56
29.13
Operating margin%
24.55
26.79
25.70
23.07
24.69
23.87
22.25
21.05
20.85
18.65
29.11
21.05
23.47
55
10.04
Net margin%
1.93
3.38
4.53
4.34
4.56
1.81
3.25
0.40
0.40
2.50
15.17
1.81
2.87
60
14.33
P/E ratio (avg)x
11.29
11.37
10.75
11.50
12.63
12.45
13.48
15.14
15.75
14.93
15.94
14.93
12.54
87
29.34
EV/EBITx
44.61
51.24
54.15
61.15
62.03
74.29
74.13
87.82
94.08
109.1
29.31
87.82
68.08
55
18.98
FCF yield (avg)%
22.78
22.58
20.19
17.25
19.82
19.05
21.09
22.23
19.82
22.49
4.34
21.09
20.64
58
14.63
FCF margin%
27.61
25.83
24.79
26.28
25.15
27.25
24.53
26.11
24.77
24.76
18.83
24.77
25.49
68
1.333
FCF / Net incomex
0.519
0.528
0.553
0.560
0.549
0.576
0.647
0.760
0.886
0.975
1.178
0.760
0.568
72
10.59
ROIC%
18.91
21.45
21.75
20.96
22.37
22.51
24.00
22.43
24.93
26.85
2.41
24.00
22.40
13
7.48
Return on equity%
6.90
8.70
6.35
5.25
5.02
6.41
5.95
4.23
2.49
0.60
21.32
4.23
5.60
80
17.34
Return on assets%
28.73
28.99
26.47
24.62
22.17
22.54
19.93
20.51
18.55
18.26
25.95
19.93
22.36
47
0.03
EPS฿
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.06
0.03
16.13%
8.94%
—
25.14
EPS growth%
27.99
26.33
26.54
28.25
29.36
30.60
29.99
30.48
32.76
30.58
25.69
30.58
29.67
38
0.02
Bookvalue per sh฿
0.12
0.13
0.14
0.15
0.17
0.16
0.17
0.18
0.20
0.22
0.06
5.35%
8.03%
—
0.04
FCF per share฿
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
(1.82%)
1.38%
—
0.04
Dividend per sh฿
0.07
0.08
0.08
0.09
0.10
0.10
0.10
0.12
0.14
0.16
0.06
8.67%
9.38%
—
25.04
Div yield (avg)%
6.91
7.61
5.54
2.84
2.37
5.32
5.87
6.82
7.82
7.87
19.35
6.82
6.35
45
11.71
Payout ratio%
14.14
13.61
11.23
8.50
10.21
10.92
11.39
12.55
11.35
13.10
17.03
11.39
11.37
39
2.406
Shares (diluted)B
2.903
3.210
3.316
3.270
3.689
3.395
3.746
3.875
4.025
3.984
2.417
1.55%
2.99%
29
10.64
Buyback yield%
19.26
21.84
20.09
22.14
24.65
23.11
26.09
28.23
29.03
28.85
11.54
28.23
23.88
44
0.117
D/E ratiox
0.111
0.109
0.101
0.109
0.116
0.126
0.119
0.104
0.104
0.093
1.201
0.104
0.109
28
28.75
Enterprise value฿M
60.84
55.99
54.79
60.21
65.45
60.74
54.63
60.61
57.21
61.33
86.07
(1.29%)
(0.46%)
13
195.5
LT debt฿M
218.9
223.0
204.5
203.0
187.3
189.7
174.6
167.6
161.7
173.9
158.9
(1.47%)
(2.06%)
27
Revenue
฿242.8M
4.47%
1.00×
Cost of revenue
฿130.2M
4.56%
1.01×
Operating expenses
฿60.96M
4.26%
0.98×
Goodwill & intangibles
17.92%
Property and equipment
16.80%
Return on capital
107.12%
Spread over hurdle
99.07%