65.94
Revenue฿M
60.05
62.24
63.86
66.67
69.06
70.77
74.23
76.89
80.04
85.12
69.26
4.27%
3.86%
80
27.05
Revenue growth%
16.52
18.15
15.21
14.78
15.71
13.27
13.56
12.96
12.56
14.73
10.51
13.27
14.76
39
25.99
Gross margin%
0.40
0.40
2.44
0.85
2.85
5.78
3.40
1.68
4.50
5.45
15.13
4.50
2.64
71
20.30
Operating margin%
11.51
13.02
12.29
10.90
8.96
6.90
5.90
4.51
3.73
2.92
29.12
4.51
7.93
27
8.30
Net margin%
0.80
2.81
2.61
2.65
1.30
0.40
0.40
0.40
3.04
3.96
12.61
0.40
1.96
54
22.44
P/E ratio (avg)x
32.54
33.63
32.65
33.17
32.02
33.37
32.44
31.67
33.13
36.68
35.40
33.13
32.89
38
8.646
EV/EBITx
27.10
28.01
25.72
26.05
27.28
26.45
25.93
24.89
25.93
25.28
31.86
25.93
25.99
31
11.01
FCF yield (avg)%
0.59
0.40
1.30
0.40
0.67
3.03
5.75
3.21
5.29
7.38
25.21
5.29
2.17
86
27.78
FCF margin%
19.75
20.72
20.58
21.24
21.44
19.13
16.37
17.69
17.25
19.21
7.35
17.69
19.48
69
1.192
FCF / Net incomex
0.895
0.976
0.876
0.790
0.796
0.800
0.736
0.747
0.679
0.729
0.708
0.736
0.793
23
10.02
ROIC%
18.29
18.81
17.27
18.53
20.42
22.45
24.15
25.44
25.47
27.09
12.55
25.44
21.44
71
21.87
Return on equity%
1.79
2.24
0.40
0.44
0.40
0.40
0.40
0.55
3.10
3.71
21.60
0.55
0.50
87
10.50
Return on assets%
4.19
5.43
4.99
3.04
4.33
2.17
2.34
2.41
1.31
1.50
18.36
2.17
2.72
36
0.03
EPS฿
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.03
0.02
0.03
0.04
1.64%
(0.87%)
—
8.27
EPS growth%
32.75
31.70
34.24
31.42
33.79
35.16
33.05
32.58
34.54
36.01
18.21
34.54
33.42
73
0.07
Bookvalue per sh฿
0.05
0.06
0.05
0.06
0.05
0.06
0.06
0.06
0.07
0.07
0.04
6.34%
4.87%
—
0.02
FCF per share฿
0.08
0.08
0.09
0.11
0.13
0.13
0.13
0.13
0.14
0.15
0.02
3.09%
6.94%
—
0.06
Dividend per sh฿
0.13
0.14
0.16
0.18
0.20
0.22
0.24
0.25
0.27
0.29
0.07
7.25%
7.66%
—
25.05
Div yield (avg)%
18.41
18.50
19.50
18.33
20.05
20.88
22.49
22.26
21.32
18.85
14.02
21.32
19.78
13
12.96
Payout ratio%
1.97
3.78
6.49
6.14
3.61
1.44
1.36
0.76
2.51
2.87
20.44
1.44
2.69
6
699.1
Shares (diluted)M
691.0
724.3
675.0
644.4
597.5
570.5
615.3
639.6
662.6
658.3
693.1
1.96%
(0.74%)
12
10.39
Buyback yield%
3.49
2.28
5.02
7.21
6.13
7.88
7.71
5.06
4.17
2.00
3.12
5.06
5.04
39
0.605
D/E ratiox
2.833
3.397
3.945
4.281
4.528
4.924
5.799
6.929
7.305
8.317
1.179
6.929
4.726
19
39.69
Enterprise value฿M
40.34
37.68
40.68
41.73
39.41
42.93
42.70
46.30
42.98
45.75
67.19
3.03%
0.30%
37
27.00
LT debt฿M
96.37
105.2
116.2
133.7
151.8
165.4
176.3
183.1
186.5
188.4
31.99
4.40%
6.55%
54
Revenue
฿85.12M
3.86%
1.00×
Cost of revenue
฿59.59M
3.86%
1.00×
Operating expenses
฿16.45M
3.77%
0.99×
Property and equipment
14.78%
Spread over hurdle
(4.36%)