10.39
Revenue฿M
69.53
72.12
74.59
76.93
76.83
77.97
78.63
80.81
80.57
81.40
11.59
1.16%
1.82%
25
11.04
Revenue growth%
6.29
4.70
4.30
1.73
4.58
2.99
2.34
2.01
4.72
2.75
27.48
2.75
3.64
39
5.27
Gross margin%
6.87
9.50
10.60
10.14
7.70
5.62
5.13
7.46
7.73
5.36
11.06
5.62
7.58
83
14.81
Operating margin%
21.00
18.05
16.56
18.53
16.53
16.89
18.55
17.33
15.89
16.99
24.56
16.99
17.16
32
11.44
Net margin%
8.42
5.55
3.09
1.39
0.40
0.40
1.98
4.20
3.85
3.50
25.31
3.50
3.29
88
13.09
P/E ratio (avg)x
25.55
27.64
27.05
23.51
24.06
21.60
23.43
22.17
24.16
21.69
29.97
22.17
23.78
55
22.13
EV/EBITx
39.56
40.23
36.29
37.21
37.77
36.52
38.93
35.08
38.23
37.52
15.66
37.52
37.65
20
22.87
FCF yield (avg)%
23.69
23.57
24.38
25.38
23.70
21.67
20.67
21.29
21.56
18.74
14.34
21.29
22.62
64
27.50
FCF margin%
18.49
18.15
17.42
16.36
14.40
12.50
10.26
10.42
11.17
11.55
10.28
11.17
13.45
74
0.466
FCF / Net incomex
2.201
2.096
2.132
2.499
2.886
2.793
3.256
3.327
3.367
3.323
0.946
3.323
2.840
40
22.84
ROIC%
25.85
23.80
23.29
21.00
23.53
21.88
19.70
16.81
14.47
14.84
25.14
16.81
21.44
84
5.47
Return on equity%
19.40
19.07
17.58
19.16
21.05
18.36
20.84
20.68
18.97
18.41
28.51
18.97
19.11
20
29.86
Return on assets%
2.81
2.20
2.10
0.62
1.48
4.01
3.50
1.51
0.40
2.00
2.71
2.00
2.05
60
0.05
EPS฿
0.15
0.15
0.16
0.15
0.16
0.16
0.16
0.17
0.17
0.19
0.06
3.08%
3.84%
—
15.71
EPS growth%
23.21
22.89
20.98
18.91
18.02
18.16
20.06
18.89
16.36
16.04
3.10
18.16
18.90
47
0.16
Bookvalue per sh฿
0.12
0.12
0.12
0.14
0.13
0.15
0.15
0.14
0.14
0.14
0.04
0.79%
2.31%
—
0.15
FCF per share฿
0.11
0.10
0.10
0.11
0.10
0.11
0.11
0.12
0.11
0.11
0.07
2.22%
(0.07%)
—
0.13
Dividend per sh฿
0.14
0.14
0.13
0.15
0.16
0.15
0.14
0.14
0.13
0.14
0.07
(2.66%)
0.19%
—
3.42
Div yield (avg)%
13.41
14.80
12.99
14.60
17.19
16.50
18.42
17.33
17.20
15.21
24.76
17.20
15.86
27
15.93
Payout ratio%
19.60
21.56
19.62
17.25
18.88
17.54
19.48
21.07
19.39
16.82
15.55
19.39
19.43
77
290.4
Shares (diluted)M
334.7
348.1
324.0
369.9
426.1
478.8
504.7
581.0
580.5
666.0
284.4
9.34%
8.38%
7
24.23
Buyback yield%
18.28
16.35
17.62
14.90
12.75
15.60
16.88
19.63
18.61
17.49
29.56
17.49
17.18
69
0.531
D/E ratiox
0.982
1.021
1.036
1.079
1.113
1.112
1.293
1.461
1.586
1.670
0.345
1.461
1.113
24
103.1
Enterprise value฿M
77.68
80.78
86.68
89.56
97.62
98.86
96.66
99.45
102.2
103.0
98.00
1.07%
1.60%
48
73.12
LT debt฿M
51.05
52.96
56.09
61.22
65.19
65.67
77.23
78.13
77.52
87.23
40.02
6.00%
5.72%
31
Revenue
฿81.40M
1.82%
1.00×
Cost of revenue
฿51.67M
1.44%
0.96×
Operating expenses
฿19.50M
2.29%
1.05×
Cash and investments
15.42%
Spread over hurdle
(3.40%)