85.27
Revenue฿M
97.91
99.08
100.8
105.0
108.4
113.9
119.5
122.2
128.0
130.3
94.25
3.75%
3.15%
64
27.96
Revenue growth%
18.25
18.28
20.42
22.00
19.64
21.29
20.91
18.71
18.34
16.11
19.27
18.71
19.18
65
28.79
Gross margin%
14.53
15.45
14.41
15.05
15.20
17.96
20.85
21.19
19.40
21.96
7.73
20.85
16.71
68
27.97
Operating margin%
21.70
18.71
20.90
19.75
19.40
19.60
19.65
21.78
24.73
24.07
26.19
21.78
20.32
5
23.93
Net margin%
25.42
27.82
29.21
27.90
29.65
30.69
28.41
26.43
26.08
26.30
18.29
26.43
27.86
26
23.39
P/E ratio (avg)x
19.31
21.59
23.32
21.98
22.23
23.45
21.12
22.01
20.43
19.08
17.39
21.12
21.79
86
9.871
EV/EBITx
25.88
25.34
25.00
26.25
29.51
29.70
30.02
34.01
31.85
33.61
33.81
31.85
29.61
7
7.02
FCF yield (avg)%
2.32
1.48
3.32
0.42
1.55
0.40
2.82
0.40
0.40
0.40
29.25
0.40
0.95
48
8.75
FCF margin%
18.81
20.13
20.86
20.08
21.48
22.42
22.36
25.22
22.22
21.61
4.11
22.36
21.54
55
0.594
FCF / Net incomex
0.184
0.211
0.237
0.228
0.258
0.290
0.306
0.291
0.276
0.273
1.614
0.290
0.265
72
28.62
ROIC%
11.48
13.53
13.70
12.64
10.49
11.27
11.48
13.92
15.06
12.99
13.81
12.99
12.81
82
29.62
Return on equity%
19.83
19.11
18.17
21.03
21.92
20.98
19.48
18.03
19.64
18.59
26.38
19.48
19.56
31
26.57
Return on assets%
6.93
7.84
8.07
9.05
6.47
3.67
2.63
2.73
4.03
3.72
19.01
3.67
5.25
79
0.02
EPS฿
0.04
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.02
4.15%
7.03%
—
29.81
EPS growth%
7.18
8.55
6.93
8.64
11.43
14.24
16.92
18.08
18.35
18.56
11.81
18.08
12.83
24
0.01
Bookvalue per sh฿
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.03
8.66%
6.99%
—
0.02
FCF per share฿
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.02
6.31%
7.98%
—
0.01
Dividend per sh฿
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.02
3.90%
4.85%
—
27.79
Div yield (avg)%
11.68
10.39
12.38
14.15
11.91
11.94
14.59
17.41
16.21
17.08
6.72
16.21
13.27
75
24.06
Payout ratio%
14.22
15.25
12.86
14.57
16.08
18.93
21.43
20.85
19.10
19.55
11.72
19.55
17.50
88
1.830
Shares (diluted)B
2.153
1.869
1.677
1.523
1.547
1.676
1.561
1.481
1.405
1.205
1.856
(4.87%)
(4.87%)
40
3.67
Buyback yield%
21.39
22.46
24.04
26.56
26.86
25.32
25.49
27.75
29.77
28.95
12.70
27.75
26.03
55
0.469
D/E ratiox
0.124
0.122
0.103
0.091
0.097
0.094
0.100
0.085
0.080
0.071
1.244
0.085
0.095
81
11.46
Enterprise value฿M
110.0
112.6
110.7
119.3
124.4
138.9
138.7
145.3
159.5
163.2
100.4
5.58%
5.44%
61
61.53
LT debt฿M
104.1
101.6
114.2
115.3
134.0
160.0
159.7
186.9
223.1
267.0
38.04
14.78%
11.24%
62
Revenue
฿130.3M
3.15%
1.00×
Cost of revenue
฿91.20M
3.15%
1.00×
Operating expenses
฿17.63M
4.46%
1.13×
Cash and investments
18.32%
Property and equipment
18.00%
Spread over hurdle
(0.75%)