167.5
Revenue฿M
147.1
159.5
171.0
183.9
197.7
213.4
223.1
237.1
253.8
268.1
171.4
6.28%
6.59%
35
4.95
Revenue growth%
22.16
22.42
25.26
22.62
24.67
22.98
23.45
20.92
23.67
22.38
27.35
22.98
22.80
65
25.15
Gross margin%
0.40
0.40
0.41
0.40
0.74
0.40
0.40
0.40
0.40
0.40
18.54
0.40
0.40
19
11.73
Operating margin%
6.36
6.17
6.14
6.66
5.94
5.07
7.68
9.86
9.78
11.52
26.41
9.78
6.51
54
19.87
Net margin%
21.85
19.24
17.55
14.89
16.97
14.73
13.11
10.24
11.49
13.68
23.81
13.11
14.81
79
34.72
P/E ratio (avg)x
8.042
7.926
7.330
7.711
7.307
7.841
7.833
6.948
7.153
7.479
19.73
7.479
7.595
5
18.12
EV/EBITx
20.71
23.46
25.43
25.40
27.13
27.36
26.67
28.76
31.24
30.06
13.59
28.76
26.90
89
22.29
FCF yield (avg)%
18.39
15.90
17.35
19.54
21.43
20.38
18.79
21.36
18.88
18.62
25.65
18.88
18.83
23
20.26
FCF margin%
8.72
8.70
6.45
8.41
8.72
7.42
8.49
6.91
4.60
6.65
10.83
6.91
7.92
87
1.656
FCF / Net incomex
1.546
1.472
1.416
1.236
1.183
1.223
1.294
1.400
1.437
1.354
0.955
1.354
1.377
89
10.52
ROIC%
11.59
12.88
11.51
10.53
9.97
9.35
6.46
5.82
8.32
6.90
15.87
6.90
9.66
8
12.73
Return on equity%
5.74
8.49
6.03
7.21
7.97
9.32
7.80
10.60
10.40
10.61
2.18
10.40
8.23
70
27.70
Return on assets%
9.68
8.53
11.11
8.34
8.52
6.79
8.64
8.10
9.63
12.13
13.00
8.64
8.58
70
0.08
EPS฿
0.10
0.11
0.12
0.13
0.14
0.16
0.15
0.15
0.18
0.19
0.08
6.77%
7.90%
—
9.33
EPS growth%
25.93
24.93
27.04
25.78
23.10
25.50
25.53
23.29
21.93
19.68
4.04
23.29
25.21
55
0.22
Bookvalue per sh฿
0.19
0.19
0.21
0.23
0.22
0.22
0.21
0.23
0.22
0.24
0.16
1.94%
3.22%
—
0.21
FCF per share฿
0.11
0.12
0.12
0.13
0.13
0.13
0.12
0.12
0.13
0.14
0.25
0.47%
3.29%
—
0.19
Dividend per sh฿
0.09
0.09
0.09
0.09
0.08
0.08
0.08
0.07
0.08
0.07
0.06
(0.99%)
(2.71%)
—
17.16
Div yield (avg)%
7.05
5.70
6.01
5.55
4.60
5.08
4.60
5.83
6.82
4.60
2.44
5.08
5.62
76
19.75
Payout ratio%
8.99
11.46
12.50
12.37
11.17
9.14
11.07
8.90
6.51
7.98
8.51
8.90
10.11
40
0.652
Shares (diluted)B
0.935
1.083
1.067
1.012
1.033
0.981
1.071
1.233
1.303
1.248
0.647
3.87%
3.37%
83
22.53
Buyback yield%
24.10
22.49
19.65
20.90
18.72
17.22
16.12
14.18
13.21
12.30
9.27
14.18
17.97
58
0.820
D/E ratiox
1.606
1.772
1.921
1.875
1.759
1.923
1.806
1.601
1.566
1.710
0.233
1.710
1.765
13
148.5
Enterprise value฿M
10.09
10.24
10.88
10.35
9.136
8.259
7.650
8.159
8.424
9.295
210.0
0.35%
0.16%
75
118.7
LT debt฿M
61.44
65.83
63.55
64.96
66.20
66.96
66.88
63.90
64.37
57.91
98.79
(2.64%)
(1.60%)
74
Revenue
฿268.1M
6.59%
1.00×
Cost of revenue
฿157.9M
6.20%
0.96×
Operating expenses
฿30.23M
7.72%
1.11×
Property and equipment
19.33%
Goodwill & intangibles
15.46%