66.79
Revenue฿M
102.1
104.6
105.3
107.0
110.5
111.5
114.0
118.2
123.5
126.0
69.80
2.65%
2.20%
66
29.63
Revenue growth%
21.57
22.16
21.38
19.79
22.71
24.29
26.99
26.15
23.84
24.41
7.96
24.41
23.28
37
20.07
Gross margin%
20.54
21.65
20.07
19.30
16.62
17.23
19.04
16.65
16.67
19.21
18.32
17.23
19.12
54
9.61
Operating margin%
16.56
14.70
16.45
18.58
16.83
19.09
21.64
21.48
21.13
22.78
13.87
21.48
18.84
69
28.12
Net margin%
23.04
23.29
26.14
23.47
25.79
26.19
25.19
22.59
20.50
23.45
5.00
23.45
23.46
73
12.44
P/E ratio (avg)x
22.67
27.35
30.76
30.89
31.32
37.20
41.86
49.42
52.87
54.83
24.12
49.42
34.26
45
13.20
EV/EBITx
19.85
20.42
22.84
24.05
26.11
29.51
34.45
34.93
33.41
37.29
9.509
34.45
27.81
91
27.96
FCF yield (avg)%
18.02
19.65
20.01
20.71
23.39
22.14
21.06
20.68
20.88
21.24
28.16
21.06
20.79
83
11.13
FCF margin%
13.60
16.13
16.39
16.70
16.86
14.96
16.57
17.85
18.37
20.15
8.23
17.85
16.64
87
1.101
FCF / Net incomex
1.019
0.938
0.885
0.826
0.829
0.889
0.859
0.934
0.874
0.829
0.590
0.874
0.879
80
2.04
ROIC%
33.24
35.05
32.27
31.02
32.22
31.23
33.02
31.04
33.70
33.89
3.51
33.02
32.64
90
29.88
Return on equity%
35.44
33.64
33.25
33.90
36.15
38.90
41.76
40.05
37.95
40.62
2.22
40.05
37.05
52
2.52
Return on assets%
12.16
14.14
14.99
15.55
14.17
12.64
15.45
16.17
16.31
18.36
19.57
16.17
15.22
13
0.04
EPS฿
0.11
0.12
0.13
0.15
0.16
0.16
0.18
0.19
0.23
0.25
0.04
8.60%
8.52%
—
6.84
EPS growth%
28.55
26.59
28.89
29.30
27.60
28.50
27.38
27.59
28.13
28.07
8.51
28.07
28.10
94
0.02
Bookvalue per sh฿
0.07
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.08
0.02
0.74%
0.54%
—
0.04
FCF per share฿
0.07
0.08
0.09
0.10
0.10
0.11
0.12
0.13
0.13
0.15
0.10
8.23%
7.94%
—
0.09
Dividend per sh฿
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.06
(6.40%)
(5.56%)
—
8.65
Div yield (avg)%
5.33
7.71
8.35
7.09
8.79
9.57
9.16
10.39
12.14
13.74
17.04
10.39
8.98
36
3.38
Payout ratio%
16.01
13.54
15.68
16.32
17.02
19.27
18.21
18.51
18.39
20.19
5.92
18.51
17.61
9
0.743
Shares (diluted)B
1.173
1.311
1.336
1.470
1.540
1.496
1.498
1.800
2.144
2.365
0.726
8.95%
8.52%
55
25.21
Buyback yield%
24.79
26.36
27.92
26.49
24.75
23.92
26.15
23.68
22.68
23.73
14.48
23.73
24.77
23
0.240
D/E ratiox
1.789
2.093
2.064
2.089
2.457
2.633
3.032
3.659
3.794
4.541
1.248
3.659
2.545
73
93.61
Enterprise value฿M
4.290
3.857
3.641
3.275
3.053
2.696
2.330
2.165
1.892
1.692
43.09
(11.14%)
(10.05%)
87
24.98
LT debt฿M
28.49
26.47
25.75
25.41
27.31
27.50
27.87
27.90
27.11
26.08
100.1
(0.91%)
(2.08%)
90
Revenue
฿126.0M
2.20%
1.00×
Cost of revenue
฿69.24M
2.50%
1.03×
Operating expenses
฿29.80M
1.80%
0.96×
Cash and investments
18.57%
Property and equipment
18.55%
Spread over hurdle
30.18%