174.1
Revenue฿M
106.5
108.9
116.1
123.5
129.0
135.2
141.5
151.4
156.4
166.0
191.9
5.19%
4.88%
47
23.13
Revenue growth%
23.75
26.29
23.75
21.28
19.67
19.54
20.05
19.81
22.18
21.17
11.02
20.05
21.22
41
17.68
Gross margin%
24.34
23.50
22.46
21.83
22.70
24.01
26.16
24.19
26.46
27.99
8.59
26.16
24.10
51
7.07
Operating margin%
16.07
17.57
16.91
14.70
13.08
11.07
11.11
12.93
11.80
12.39
23.45
11.80
13.01
88
24.02
Net margin%
21.70
21.46
24.13
22.36
19.61
18.54
20.22
19.59
17.82
18.02
4.55
18.54
19.91
75
16.83
P/E ratio (avg)x
25.37
25.59
28.52
31.66
28.98
31.63
35.03
39.25
35.78
39.34
35.22
35.78
31.65
36
14.13
EV/EBITx
27.76
28.69
27.00
29.61
32.78
35.44
38.17
40.44
40.75
44.17
7.514
40.44
34.11
83
25.21
FCF yield (avg)%
18.96
17.74
15.25
12.74
14.73
15.22
13.48
12.05
14.47
15.63
25.37
14.47
14.97
20
13.78
FCF margin%
10.68
11.10
9.99
7.70
4.73
5.71
7.95
7.32
9.46
10.10
16.64
7.95
8.70
29
0.566
FCF / Net incomex
0.538
0.518
0.548
0.583
0.635
0.686
0.729
0.790
0.702
0.726
1.791
0.726
0.660
74
7.18
ROIC%
23.43
26.11
28.71
29.19
31.65
28.87
30.80
31.93
29.70
29.53
8.75
29.70
29.36
8
27.22
Return on equity%
18.43
20.68
19.48
17.59
18.70
17.40
16.13
13.33
13.32
11.14
4.92
13.33
17.49
19
28.08
Return on assets%
22.00
22.20
19.30
18.72
21.20
22.56
20.71
23.48
23.70
21.27
26.68
22.56
21.64
69
0.12
EPS฿
0.09
0.09
0.10
0.11
0.11
0.11
0.12
0.12
0.13
0.13
0.13
1.91%
4.99%
—
13.82
EPS growth%
26.38
27.38
25.53
25.89
27.74
28.73
27.15
29.08
30.97
29.99
25.61
29.08
27.56
20
0.16
Bookvalue per sh฿
0.17
0.17
0.20
0.22
0.24
0.26
0.30
0.31
0.30
0.33
0.26
6.84%
9.00%
—
0.25
FCF per share฿
0.15
0.16
0.18
0.18
0.17
0.16
0.18
0.18
0.21
0.24
0.27
7.14%
4.34%
—
0.37
Dividend per sh฿
0.52
0.55
0.57
0.56
0.64
0.61
0.63
0.62
0.71
0.67
0.10
0.91%
3.26%
—
20.68
Div yield (avg)%
12.97
15.17
15.04
16.43
16.15
16.28
15.00
15.25
14.38
11.62
28.10
15.00
15.11
82
11.67
Payout ratio%
9.55
6.79
8.83
11.39
12.20
11.83
13.11
10.77
7.78
6.27
5.29
10.77
10.16
36
390.3
Shares (diluted)M
376.6
341.2
354.6
342.0
347.1
322.1
297.4
254.1
247.1
208.7
405.4
(9.67%)
(6.38%)
41
13.59
Buyback yield%
5.99
6.25
4.47
2.05
1.77
0.40
0.40
1.36
1.68
0.61
6.86
0.61
1.72
73
1.226
D/E ratiox
1.617
1.660
1.595
1.681
1.600
1.519
1.459
1.480
1.473
1.424
0.755
1.473
1.557
63
126.0
Enterprise value฿M
69.96
67.55
67.16
64.69
71.24
66.46
64.84
64.82
70.84
78.17
167.5
1.88%
1.57%
43
59.37
LT debt฿M
12.91
15.36
17.89
21.40
25.03
30.20
30.09
29.45
32.29
34.63
70.27
6.71%
11.92%
79
Revenue
฿166.0M
4.88%
1.00×
Cost of revenue
฿116.2M
4.88%
1.00×
Operating expenses
฿25.93M
4.82%
0.99×
Goodwill & intangibles
15.42%
Spread over hurdle
(3.97%)