16.42
Revenue฿M
41.49
45.55
49.99
54.94
59.51
63.80
68.01
74.43
79.36
85.12
17.83
7.42%
8.19%
76
19.88
Revenue growth%
20.09
22.64
19.78
18.34
16.61
16.09
17.15
16.83
14.93
14.99
15.75
16.09
16.99
65
20.00
Gross margin%
19.93
21.56
22.75
22.11
25.04
27.36
25.06
22.41
22.03
21.07
17.43
22.41
22.26
38
16.91
Operating margin%
11.43
10.83
10.30
10.93
10.61
8.88
9.92
9.75
9.22
7.04
16.22
9.22
10.11
50
23.04
Net margin%
18.70
18.02
19.83
19.65
16.97
15.37
17.28
16.44
16.55
17.31
13.21
16.55
17.30
45
18.28
P/E ratio (avg)x
19.60
23.09
23.76
25.01
27.95
28.89
28.54
30.89
36.51
37.52
32.35
30.89
28.25
53
11.65
EV/EBITx
53.21
55.05
61.07
67.94
67.42
69.85
77.30
91.72
96.59
116.5
7.260
91.72
68.90
23
22.26
FCF yield (avg)%
24.66
23.68
25.83
25.35
23.74
23.13
25.54
27.99
28.48
31.22
16.25
27.99
25.45
83
21.80
FCF margin%
10.40
13.37
12.86
12.86
13.51
12.20
10.44
12.48
14.34
16.73
4.63
12.48
12.86
76
0.119
FCF / Net incomex
1.584
1.724
1.767
1.780
1.994
2.070
2.226
2.529
2.688
2.717
1.039
2.529
2.032
62
12.51
ROIC%
0.40
0.40
0.40
0.40
3.11
3.94
4.19
4.10
4.68
4.83
28.82
4.19
3.52
50
11.28
Return on equity%
1.87
0.52
0.40
2.99
0.40
1.33
0.40
2.64
5.27
4.71
2.28
2.64
1.60
10
15.76
Return on assets%
23.63
22.13
22.77
22.65
22.55
25.14
22.95
24.35
23.56
24.06
8.42
24.06
23.26
24
0.03
EPS฿
0.09
0.10
0.11
0.12
0.13
0.15
0.17
0.17
0.17
0.17
0.03
5.25%
8.20%
—
16.01
EPS growth%
3.96
6.17
3.59
3.59
3.01
3.66
5.13
5.78
4.04
4.72
6.61
4.72
4.00
59
0.07
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(1.63%)
(1.97%)
—
0.07
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.01
0.01
0.03
(3.11%)
(2.16%)
—
0.05
Dividend per sh฿
0.03
0.04
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.02
2.96%
3.12%
—
9.57
Div yield (avg)%
17.54
18.83
21.60
21.37
22.04
22.59
21.04
21.24
23.84
24.34
23.93
22.59
21.49
13
27.81
Payout ratio%
4.79
7.18
8.92
9.98
12.36
12.23
10.44
9.07
9.78
11.40
25.99
10.44
9.88
83
0.952
Shares (diluted)B
1.100
1.070
0.989
0.942
1.043
1.182
1.099
1.065
1.157
1.166
0.923
2.26%
1.14%
23
25.33
Buyback yield%
4.35
2.91
0.40
0.40
1.67
4.36
1.72
3.61
3.93
4.79
9.21
3.93
3.26
51
1.571
D/E ratiox
1.569
1.643
1.611
1.674
1.988
2.396
2.452
2.410
2.886
3.088
0.767
2.452
2.192
30
99.75
Enterprise value฿M
26.83
23.38
21.10
19.06
18.15
17.25
16.57
15.23
16.11
16.52
81.00
(1.87%)
(5.40%)
52
13.82
LT debt฿M
18.53
16.20
17.42
18.36
19.31
18.92
19.65
21.09
21.55
19.54
46.02
0.24%
1.20%
34
Revenue
฿85.12M
8.19%
1.00×
Cost of revenue
฿37.89M
8.34%
1.01×
Operating expenses
฿18.28M
7.86%
0.97×
Property and equipment
15.22%
Spread over hurdle
29.20%