93.58
Revenue฿M
110.7
113.0
115.6
118.9
121.8
125.9
128.7
132.2
133.6
139.7
103.6
2.79%
2.71%
72
27.15
Revenue growth%
21.45
18.92
21.78
22.24
25.17
25.32
24.30
22.86
23.34
20.53
12.56
23.34
22.55
78
8.41
Gross margin%
6.84
4.32
3.14
4.33
2.78
4.47
1.62
2.60
4.38
6.40
2.04
4.38
4.32
75
26.95
Operating margin%
9.37
9.19
10.27
12.67
14.32
12.21
10.48
10.48
12.16
11.23
14.77
11.23
10.86
57
7.78
Net margin%
29.84
27.43
27.30
30.13
29.37
27.87
26.16
26.53
29.49
26.75
16.27
26.75
27.65
6
27.31
P/E ratio (avg)x
40.55
39.15
41.51
41.16
46.81
48.08
44.99
45.96
50.77
58.36
28.91
48.08
45.48
21
8.028
EV/EBITx
38.86
41.86
43.87
52.67
62.37
70.02
68.81
73.45
80.22
87.62
36.86
73.45
65.59
42
3.87
FCF yield (avg)%
30.83
27.85
29.01
26.18
26.32
23.61
21.35
20.31
20.52
17.93
6.96
20.52
24.90
79
22.28
FCF margin%
1.93
4.57
4.67
3.78
1.20
1.96
2.79
1.33
0.40
0.40
9.80
1.33
1.95
19
1.500
FCF / Net incomex
1.265
1.098
1.064
0.977
0.931
0.977
1.049
1.039
1.144
1.083
1.416
1.049
1.056
38
3.05
ROIC%
25.65
24.48
27.05
26.09
27.97
30.64
33.37
33.24
35.54
36.01
20.75
33.37
29.30
14
16.85
Return on equity%
10.25
11.73
14.00
16.26
16.71
16.13
15.01
14.12
14.95
16.83
27.15
15.01
14.98
36
16.56
Return on assets%
18.28
18.49
17.69
17.21
17.63
19.62
20.74
18.19
20.98
19.30
12.18
19.62
18.39
42
0.05
EPS฿
0.21
0.22
0.22
0.21
0.21
0.20
0.20
0.21
0.24
0.22
0.05
1.19%
0.70%
—
3.83
EPS growth%
13.33
13.99
16.43
15.36
14.28
17.02
15.92
15.34
15.17
14.00
4.23
15.34
15.26
63
0.18
Bookvalue per sh฿
0.16
0.15
0.15
0.14
0.13
0.11
0.11
0.10
0.09
0.09
0.21
(5.91%)
(6.24%)
—
0.22
FCF per share฿
0.07
0.08
0.08
0.09
0.10
0.10
0.09
0.10
0.12
0.12
0.20
2.99%
6.54%
—
0.17
Dividend per sh฿
0.19
0.16
0.15
0.15
0.15
0.14
0.15
0.14
0.14
0.14
0.12
(0.51%)
(3.11%)
—
12.63
Div yield (avg)%
14.77
16.03
15.74
17.60
16.51
16.34
15.78
18.18
15.89
16.91
12.29
16.34
16.19
59
24.54
Payout ratio%
4.64
3.63
5.82
5.28
4.79
4.12
5.98
4.61
2.33
4.30
24.39
4.30
4.63
81
584.3
Shares (diluted)M
732.4
712.9
797.0
757.1
759.7
769.4
844.9
838.7
843.9
894.0
601.9
3.31%
2.42%
33
13.54
Buyback yield%
19.91
22.87
24.08
24.15
22.49
23.56
24.68
27.37
30.01
30.74
27.61
27.37
24.11
87
1.491
D/E ratiox
0.996
0.911
0.851
0.834
0.858
0.808
0.827
0.725
0.756
0.818
0.524
0.808
0.830
38
69.41
Enterprise value฿M
104.3
107.4
108.3
103.4
98.19
92.56
84.56
81.02
81.54
86.48
11.24
(2.51%)
(2.25%)
41
68.25
LT debt฿M
71.77
75.09
72.96
72.81
73.87
86.17
95.89
99.58
102.9
119.3
84.55
10.07%
5.67%
49
Revenue
฿139.7M
2.71%
1.00×
Cost of revenue
฿97.82M
2.82%
1.01×
Operating expenses
฿26.87M
2.53%
0.98×
Property and equipment
16.39%
Spread over hurdle
(7.46%)