68.34
Revenue฿M
97.63
104.0
108.9
113.9
122.4
130.8
137.0
144.0
149.0
159.4
75.96
5.44%
5.52%
35
4.39
Revenue growth%
5.55
3.85
5.65
6.99
5.03
7.39
7.54
9.62
7.50
7.99
13.36
7.54
7.19
32
11.76
Gross margin%
29.14
27.16
26.78
29.20
26.30
23.77
24.19
26.64
24.02
22.30
9.39
24.02
26.47
29
15.54
Operating margin%
14.03
13.42
13.93
13.17
15.42
13.49
15.30
18.29
21.28
22.09
8.36
18.29
14.66
89
11.56
Net margin%
19.02
19.91
21.46
20.96
23.75
25.65
25.95
25.26
23.77
26.28
22.54
25.65
23.76
48
8.562
P/E ratio (avg)x
27.42
27.23
27.86
31.97
35.50
37.45
43.99
45.05
45.24
49.07
23.79
45.05
36.48
83
24.23
EV/EBITx
52.17
58.93
61.11
71.67
71.57
71.75
74.88
74.95
74.39
87.16
25.47
74.88
71.71
60
13.17
FCF yield (avg)%
23.33
20.81
20.66
20.63
20.82
20.02
22.50
24.61
26.67
25.09
11.30
24.61
21.66
16
13.91
FCF margin%
14.23
15.71
17.87
16.58
15.29
16.05
18.38
17.82
18.10
17.18
25.57
17.82
16.88
12
0.863
FCF / Net incomex
1.465
1.441
1.586
1.816
1.820
2.074
2.050
2.275
2.606
2.680
0.453
2.275
1.935
35
3.09
ROIC%
22.77
20.03
19.09
18.92
20.19
20.88
20.51
20.50
21.95
23.85
5.31
20.88
20.51
16
29.22
Return on equity%
29.06
26.66
24.83
23.35
24.31
26.46
29.18
27.63
25.42
27.28
16.41
27.28
26.56
10
29.18
Return on assets%
18.00
19.48
17.66
19.63
20.11
17.80
18.26
18.56
20.09
21.93
25.84
18.56
19.02
17
0.10
EPS฿
0.08
0.08
0.09
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.11
2.64%
0.94%
—
15.56
EPS growth%
30.24
32.86
30.08
28.45
29.71
32.17
29.31
30.97
29.85
32.75
22.17
30.97
30.16
74
0.04
Bookvalue per sh฿
0.11
0.11
0.11
0.11
0.12
0.12
0.11
0.12
0.12
0.13
0.12
2.20%
2.02%
—
0.13
FCF per share฿
0.06
0.07
0.07
0.09
0.10
0.12
0.12
0.14
0.14
0.17
0.06
12.00%
11.94%
—
0.06
Dividend per sh฿
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.13
(2.70%)
(3.54%)
—
18.55
Div yield (avg)%
13.56
14.73
14.35
11.93
9.04
7.62
9.34
7.71
8.35
7.37
3.80
7.71
9.19
75
16.44
Payout ratio%
15.74
15.39
12.61
12.46
13.54
14.10
14.74
15.86
15.76
16.77
9.42
15.76
15.06
31
0.710
Shares (diluted)B
0.804
0.895
1.049
1.003
1.046
1.067
1.048
1.196
1.211
1.396
0.707
5.93%
5.59%
87
18.28
Buyback yield%
16.36
14.08
14.77
13.05
10.62
11.67
14.48
13.85
12.20
11.20
17.42
12.20
13.45
94
1.688
D/E ratiox
2.250
2.291
2.279
2.331
2.226
2.590
2.512
2.491
2.852
2.763
0.776
2.590
2.411
36
58.13
Enterprise value฿M
34.87
33.73
37.66
41.63
47.84
56.09
57.61
61.97
67.29
70.24
14.67
7.98%
8.36%
77
40.72
LT debt฿M
8.968
9.230
10.04
9.735
10.02
9.152
9.068
8.230
8.758
8.242
53.04
(3.84%)
(0.40%)
72
Revenue
฿159.4M
5.52%
1.00×
Cost of revenue
฿74.96M
5.44%
0.99×
Operating expenses
฿29.59M
5.39%
0.99×
Goodwill & intangibles
19.41%
Spread over hurdle
23.23%