37.49
Revenue฿M
199.7
211.1
218.3
232.1
245.7
258.6
275.1
289.1
299.2
310.2
40.33
4.77%
4.83%
93
22.42
Revenue growth%
11.44
13.63
13.04
13.43
14.23
11.28
8.63
10.44
11.54
10.12
26.03
10.44
11.49
25
20.09
Gross margin%
32.38
32.56
30.52
32.06
30.21
32.70
32.70
33.24
31.81
30.40
23.13
32.70
32.22
84
20.14
Operating margin%
2.59
4.31
4.79
6.16
5.71
3.74
4.32
4.84
5.53
7.30
3.49
4.84
4.81
12
6.89
Net margin%
0.40
0.40
0.40
0.40
2.71
2.18
0.40
2.26
0.40
1.49
27.15
1.49
0.40
80
25.16
P/E ratio (avg)x
19.33
18.29
18.73
20.69
23.35
21.15
20.98
20.95
20.70
20.24
36.70
20.95
20.70
52
29.67
EV/EBITx
55.17
60.34
72.11
72.61
69.81
69.95
81.33
88.47
90.78
96.18
27.59
88.47
72.36
87
23.84
FCF yield (avg)%
21.95
24.53
25.62
23.36
20.76
20.02
19.37
21.97
20.29
17.66
29.22
20.02
21.35
79
24.92
FCF margin%
14.66
17.18
18.35
15.47
15.25
13.53
14.20
13.60
14.03
14.05
27.95
14.03
14.43
26
0.884
FCF / Net incomex
0.576
0.583
0.609
0.587
0.522
0.461
0.421
0.462
0.493
0.535
1.062
0.462
0.529
82
9.33
ROIC%
6.83
7.47
9.18
7.69
5.66
7.06
7.95
10.30
9.62
10.00
21.20
9.62
7.82
81
13.34
Return on equity%
16.66
14.11
15.67
17.86
19.49
17.20
17.35
16.33
17.76
15.26
8.01
17.20
16.93
48
11.35
Return on assets%
20.34
18.36
16.61
14.16
15.42
15.34
13.84
13.92
12.31
15.13
22.25
13.92
15.24
7
0.04
EPS฿
0.18
0.18
0.19
0.19
0.20
0.20
0.22
0.24
0.25
0.27
0.04
5.74%
4.11%
—
5.81
EPS growth%
10.79
10.86
12.86
10.92
10.74
10.16
10.75
10.27
10.65
8.67
12.89
10.27
10.74
67
0.11
Bookvalue per sh฿
0.13
0.14
0.13
0.12
0.14
0.15
0.14
0.15
0.16
0.17
0.17
4.30%
3.21%
—
0.15
FCF per share฿
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.04
1.08%
0.61%
—
0.09
Dividend per sh฿
0.07
0.08
0.09
0.10
0.09
0.10
0.11
0.13
0.14
0.15
0.06
9.12%
8.52%
—
3.70
Div yield (avg)%
11.60
9.23
7.62
5.56
5.23
7.51
7.62
5.64
3.23
5.57
15.72
5.64
6.58
79
26.83
Payout ratio%
10.73
11.89
10.04
8.23
8.70
10.47
10.60
7.87
6.68
9.68
5.87
9.68
9.86
29
1.121
Shares (diluted)B
0.758
0.702
0.680
0.696
0.659
0.619
0.585
0.604
0.539
0.517
1.109
(4.75%)
(4.66%)
84
19.97
Buyback yield%
13.09
10.46
7.82
9.40
11.32
9.76
9.90
11.60
13.37
13.33
24.61
11.60
10.89
25
1.183
D/E ratiox
0.522
0.559
0.580
0.663
0.725
0.795
0.796
0.881
0.851
0.814
1.726
0.814
0.760
13
222.3
Enterprise value฿M
194.6
181.5
201.8
198.3
217.0
240.1
254.5
292.0
320.2
366.6
20.51
11.05%
5.55%
30
260.0
LT debt฿M
115.9
103.1
95.35
88.78
89.77
92.39
93.05
82.71
91.06
98.68
133.1
1.91%
(2.14%)
9
Revenue
฿310.2M
4.83%
1.00×
Cost of revenue
฿200.6M
4.52%
0.97×
Operating expenses
฿72.42M
5.69%
1.09×
Goodwill & intangibles
14.50%
Spread over hurdle
(8.15%)