85.12
Revenue฿M
55.38
59.29
61.79
64.30
68.21
70.36
73.89
78.45
83.73
88.24
93.16
5.28%
5.27%
77
24.32
Revenue growth%
32.58
31.07
30.92
29.82
30.49
31.98
32.81
33.29
30.60
32.97
19.15
32.81
31.53
48
21.72
Gross margin%
32.37
32.07
32.28
31.61
29.46
30.56
30.12
31.75
33.69
31.81
23.45
31.75
31.78
80
6.68
Operating margin%
17.58
19.09
21.96
19.20
18.64
19.73
19.21
16.60
15.60
17.61
20.40
17.61
18.86
52
24.03
Net margin%
21.27
20.94
20.00
19.62
22.03
21.82
19.82
17.43
17.58
20.38
28.28
19.82
20.19
14
31.61
P/E ratio (avg)x
15.71
15.00
14.41
14.96
13.53
14.26
14.16
13.10
13.70
12.62
31.37
13.70
14.21
6
18.45
EV/EBITx
33.47
37.07
39.18
35.48
37.39
35.48
38.89
37.84
39.92
37.58
24.46
37.84
37.48
39
4.76
FCF yield (avg)%
21.31
24.11
25.58
24.48
25.79
27.14
24.98
22.82
23.25
24.49
21.93
24.49
24.49
8
28.28
FCF margin%
23.32
22.56
22.13
21.06
18.12
15.67
17.15
15.68
17.22
14.80
6.28
15.68
17.67
60
1.290
FCF / Net incomex
1.590
1.642
1.775
1.936
1.777
1.643
1.528
1.501
1.533
1.530
1.344
1.530
1.616
52
16.83
ROIC%
14.13
13.07
15.00
17.26
20.16
19.05
19.07
19.86
17.99
16.48
24.85
19.05
17.63
92
27.41
Return on equity%
17.09
14.42
13.88
15.10
16.41
18.24
18.58
17.89
19.01
19.41
26.40
18.58
17.49
70
12.14
Return on assets%
4.95
2.32
3.76
3.44
3.84
3.87
4.73
3.78
1.15
2.05
26.02
3.78
3.77
54
0.07
EPS฿
0.11
0.13
0.14
0.14
0.14
0.14
0.16
0.17
0.18
0.19
0.08
6.24%
7.51%
—
16.17
EPS growth%
19.80
22.10
23.41
22.20
25.04
23.06
22.16
22.10
20.04
21.78
24.57
22.10
22.13
68
0.06
Bookvalue per sh฿
0.09
0.08
0.08
0.08
0.08
0.08
0.09
0.08
0.09
0.09
0.01
3.20%
1.37%
—
0.04
FCF per share฿
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.11
0.11
0.02
6.70%
4.36%
—
0.06
Dividend per sh฿
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.77%)
(5.13%)
—
21.99
Div yield (avg)%
12.90
13.02
10.05
11.66
11.84
9.50
11.85
12.18
11.09
13.86
9.00
11.85
11.85
41
20.36
Payout ratio%
22.27
24.17
24.31
22.95
20.24
20.66
18.71
19.91
21.20
18.67
29.46
19.91
20.93
79
585.8
Shares (diluted)M
558.1
511.1
542.4
565.5
542.2
504.8
545.8
474.8
459.6
481.4
603.4
(2.35%)
(1.95%)
11
20.54
Buyback yield%
9.36
6.47
4.96
4.70
5.09
3.64
1.30
2.73
1.20
2.21
18.78
2.21
4.17
45
1.754
D/E ratiox
1.809
1.983
2.043
1.984
2.235
2.071
1.956
1.902
2.176
2.191
1.734
2.071
2.014
13
35.45
Enterprise value฿M
96.15
107.8
111.7
115.1
127.9
138.9
152.8
160.6
147.3
157.2
75.34
4.21%
6.18%
26
62.99
LT debt฿M
65.57
68.83
64.23
63.77
64.70
70.13
65.55
71.21
66.42
66.81
74.38
0.64%
0.95%
59
Revenue
฿88.24M
5.27%
1.00×
Cost of revenue
฿48.48M
5.67%
1.04×
Operating expenses
฿10.57M
4.75%
0.95×
Cash and investments
17.91%
Property and equipment
15.43%
Spread over hurdle
17.73%