162.8
Revenue฿M
81.93
88.61
95.33
100.7
110.0
116.7
125.1
135.3
142.3
150.9
179.0
6.52%
6.97%
41
5.16
Revenue growth%
1.27
3.36
1.15
4.14
2.79
5.34
6.35
6.21
7.90
8.88
6.83
6.35
4.74
69
28.67
Gross margin%
24.37
22.64
21.75
20.39
21.59
23.54
23.01
23.11
23.79
21.64
6.34
23.11
22.82
9
15.76
Operating margin%
12.94
10.74
11.17
8.74
10.31
8.21
5.31
2.37
2.05
3.93
10.85
3.93
8.48
61
7.59
Net margin%
4.54
3.06
4.81
3.06
4.44
5.15
3.74
3.70
4.45
5.44
13.53
4.45
4.44
35
22.97
P/E ratio (avg)x
44.14
43.50
47.16
47.49
52.91
54.86
65.23
64.89
74.17
85.22
29.15
65.23
53.89
41
13.59
EV/EBITx
44.88
52.39
58.74
65.67
72.44
83.91
91.13
89.56
98.13
110.9
27.02
91.13
78.18
21
21.55
FCF yield (avg)%
11.06
12.21
10.44
12.23
15.16
14.53
14.75
17.26
16.95
18.74
22.24
16.95
14.64
85
22.31
FCF margin%
15.94
13.45
13.07
13.03
14.11
15.24
15.00
16.63
17.49
18.06
18.80
16.63
15.12
54
0.498
FCF / Net incomex
0.891
0.985
0.918
0.875
0.937
0.996
0.962
1.041
0.992
1.031
1.147
0.996
0.974
55
2.54
ROIC%
12.72
11.03
9.57
8.59
11.12
12.47
13.04
14.66
13.73
13.39
3.71
13.39
12.60
25
8.09
Return on equity%
22.41
23.63
21.82
23.91
25.39
26.82
27.60
28.10
27.23
27.24
21.61
27.24
26.10
50
14.99
Return on assets%
9.79
7.37
8.91
10.21
8.62
7.76
9.52
10.05
9.04
9.38
22.77
9.38
9.21
42
0.01
EPS฿
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
10.19%
8.50%
—
9.99
EPS growth%
4.23
2.15
3.63
2.11
0.54
0.40
0.40
1.98
4.80
5.18
28.33
1.98
2.13
94
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
5.40%
6.77%
—
0.02
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(5.50%)
(4.66%)
—
0.02
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.02%)
0.12%
—
12.21
Div yield (avg)%
27.00
27.54
24.55
22.72
23.39
21.09
22.18
23.63
26.11
24.55
28.26
23.63
24.09
67
25.22
Payout ratio%
12.27
15.18
16.46
14.98
13.15
14.98
12.06
12.04
9.88
7.68
9.42
12.04
12.71
44
5.839
Shares (diluted)B
6.925
7.182
7.649
7.537
8.189
9.208
9.516
9.707
11.79
13.27
5.631
10.14%
7.76%
19
2.78
Buyback yield%
32.64
33.70
33.11
34.99
36.48
36.64
34.86
37.36
34.66
32.97
25.37
34.86
34.76
77
0.980
D/E ratiox
2.270
2.444
2.455
2.767
3.067
3.716
4.087
4.835
5.610
6.343
0.757
4.835
3.391
67
94.54
Enterprise value฿M
47.54
50.09
51.64
46.86
46.23
45.85
43.89
40.97
39.18
36.00
30.63
(4.88%)
(2.58%)
13
142.0
LT debt฿M
87.52
92.98
93.64
99.04
88.65
80.81
89.30
99.13
106.6
93.15
178.6
1.00%
(0.47%)
87
Revenue
฿150.9M
6.97%
1.00×
Cost of revenue
฿91.60M
6.79%
0.98×
Operating expenses
฿34.07M
6.88%
0.99×
Spread over hurdle
(8.44%)