277.8
Revenue฿M
258.1
266.0
276.2
293.8
309.4
330.4
342.2
365.9
388.0
406.4
290.6
5.61%
5.03%
21
15.73
Revenue growth%
20.72
20.72
18.71
19.12
19.26
21.80
24.24
22.11
19.87
20.22
29.29
21.80
20.47
15
12.06
Gross margin%
27.35
29.72
29.76
32.33
31.07
32.27
31.67
30.41
30.53
30.45
5.77
30.53
30.49
91
27.30
Operating margin%
18.12
18.68
20.86
19.10
18.50
17.70
15.70
14.70
16.29
16.29
19.29
16.29
17.91
93
7.53
Net margin%
15.97
17.71
16.06
16.76
19.30
17.60
17.96
16.03
18.28
16.37
8.85
17.60
17.18
63
6.372
P/E ratio (avg)x
18.39
19.69
22.81
24.03
26.92
27.38
26.97
28.55
29.23
27.68
31.14
27.68
26.95
68
9.394
EV/EBITx
43.96
53.08
61.79
61.74
71.70
81.18
80.03
92.90
97.26
109.4
32.95
92.90
75.86
20
13.41
FCF yield (avg)%
9.67
7.14
6.73
6.72
7.18
6.16
8.75
6.66
5.16
2.87
19.29
6.16
6.73
85
2.45
FCF margin%
20.00
18.12
20.73
21.19
23.27
25.55
26.48
24.12
27.09
27.58
4.53
26.48
23.69
83
0.427
FCF / Net incomex
0.947
1.073
1.170
1.300
1.458
1.457
1.383
1.481
1.344
1.283
1.158
1.383
1.322
88
6.24
ROIC%
29.73
30.81
33.05
30.99
30.66
32.07
30.59
27.93
30.42
33.28
26.54
30.59
30.74
13
3.72
Return on equity%
8.28
7.40
7.44
5.14
7.54
9.72
12.37
14.39
12.49
9.66
9.85
12.37
8.97
78
10.10
Return on assets%
21.29
24.08
26.08
27.76
27.12
26.01
24.23
21.39
21.99
20.52
23.35
21.99
24.16
89
0.15
EPS฿
0.12
0.12
0.14
0.15
0.17
0.18
0.18
0.18
0.21
0.22
0.16
5.32%
7.06%
—
20.57
EPS growth%
5.08
4.21
4.55
4.19
1.31
0.40
0.40
1.33
0.40
1.36
7.60
0.40
1.35
23
0.11
Bookvalue per sh฿
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.12
4.25%
(2.16%)
—
0.07
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.04
(2.73%)
(3.68%)
—
0.15
Dividend per sh฿
0.04
0.05
0.05
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.03
2.20%
0.51%
—
18.33
Div yield (avg)%
17.68
20.19
18.72
20.26
20.93
18.18
16.93
19.73
21.19
23.50
4.31
19.73
19.96
20
18.80
Payout ratio%
1.45
0.80
1.92
0.40
0.40
1.87
1.97
0.41
3.37
3.45
5.30
1.97
1.66
60
1.150
Shares (diluted)B
1.320
1.242
1.264
1.141
1.071
1.172
1.159
1.204
1.123
1.261
1.162
3.31%
0.67%
14
25.56
Buyback yield%
8.51
11.07
12.68
11.52
11.92
12.29
11.13
12.97
11.74
13.47
17.82
12.29
11.83
29
0.267
D/E ratiox
0.750
0.810
0.805
0.725
0.728
0.630
0.576
0.627
0.610
0.594
1.012
0.610
0.677
62
272.3
Enterprise value฿M
207.8
213.2
195.1
180.9
174.0
192.3
184.2
205.1
233.5
261.7
192.6
8.50%
2.98%
37
39.80
LT debt฿M
63.25
61.56
60.97
67.48
61.95
56.48
58.42
56.14
53.32
55.23
277.2
(2.27%)
(1.65%)
39
Revenue
฿406.4M
5.03%
1.00×
Cost of revenue
฿194.7M
4.84%
0.98×
Operating expenses
฿84.07M
5.38%
1.03×
Property and equipment
17.05%