151.0
Revenue฿M
192.2
200.3
216.0
233.1
245.4
261.2
281.0
295.4
315.6
334.5
156.9
6.39%
6.48%
86
16.13
Revenue growth%
22.72
19.79
17.23
16.63
14.03
13.90
16.47
16.46
14.73
16.48
24.59
16.46
16.47
13
14.07
Gross margin%
11.40
12.59
12.34
10.79
13.15
15.49
13.15
12.97
10.53
12.09
19.55
12.97
12.46
83
9.87
Operating margin%
0.88
0.40
1.79
3.88
6.23
6.23
3.98
1.61
0.40
0.40
17.78
1.61
1.70
10
26.61
Net margin%
16.78
16.88
15.94
15.87
13.53
13.62
13.87
16.36
15.83
18.02
20.21
15.83
15.91
39
17.66
P/E ratio (avg)x
22.17
25.33
28.18
29.09
32.41
39.02
47.30
57.37
60.75
67.87
31.78
57.37
35.72
84
29.76
EV/EBITx
18.03
19.06
20.52
20.60
22.06
24.77
27.16
26.72
29.63
32.71
13.57
27.16
23.41
93
19.30
FCF yield (avg)%
19.39
17.17
18.81
19.98
17.09
14.23
14.38
17.34
19.06
20.08
5.32
17.34
18.08
27
17.97
FCF margin%
9.08
8.07
6.37
8.01
10.60
10.32
12.20
13.03
12.25
12.15
13.84
12.20
10.46
79
0.781
FCF / Net incomex
2.300
2.119
2.302
2.236
2.523
2.706
2.676
2.630
2.559
2.539
1.073
2.630
2.531
78
2.40
ROIC%
3.70
0.84
0.40
0.40
1.23
2.55
3.86
5.91
2.92
0.93
25.00
2.92
1.89
9
8.15
Return on equity%
0.40
0.40
3.29
1.20
2.14
1.88
0.40
2.70
3.61
4.95
8.05
2.70
2.01
57
9.58
Return on assets%
5.17
4.40
4.51
5.11
4.58
2.58
2.60
0.67
0.40
0.40
20.53
0.67
3.50
55
0.14
EPS฿
0.22
0.25
0.26
0.30
0.32
0.36
0.35
0.38
0.46
0.50
0.15
9.08%
8.48%
—
17.95
EPS growth%
21.14
23.88
24.20
22.57
23.52
24.48
25.66
27.45
30.38
28.02
26.43
27.45
24.34
32
0.07
Bookvalue per sh฿
0.11
0.13
0.14
0.14
0.14
0.15
0.14
0.15
0.18
0.18
0.26
4.30%
4.38%
—
0.05
FCF per share฿
0.06
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.11
0.10
0.21
4.88%
5.19%
—
0.07
Dividend per sh฿
0.18
0.20
0.18
0.20
0.21
0.20
0.22
0.23
0.26
0.30
0.22
7.83%
6.37%
—
16.16
Div yield (avg)%
17.10
14.58
14.56
15.68
16.36
13.87
10.94
12.25
11.65
14.59
10.80
12.25
14.57
70
14.13
Payout ratio%
28.49
30.17
27.38
27.02
24.36
23.42
21.16
19.83
21.46
23.02
17.43
21.46
23.89
87
0.675
Shares (diluted)B
0.948
1.066
1.247
1.486
1.620
1.638
1.588
1.895
2.101
2.429
0.642
8.44%
9.95%
54
13.80
Buyback yield%
21.62
21.09
18.43
21.08
18.65
16.28
15.99
17.35
16.96
15.86
20.45
16.28
17.89
55
1.411
D/E ratiox
2.335
2.739
2.961
3.142
3.576
3.823
4.112
4.350
5.089
5.918
0.606
4.350
3.700
8
289.9
Enterprise value฿M
276.5
279.0
262.7
258.3
248.7
258.0
258.3
251.2
250.3
239.3
202.5
(0.77%)
(0.88%)
40
153.4
LT debt฿M
448.5
432.1
504.6
473.0
446.0
499.8
501.6
546.0
536.1
528.1
97.43
3.44%
1.26%
8
Revenue
฿334.5M
6.48%
1.00×
Cost of revenue
฿219.5M
6.58%
1.01×
Operating expenses
฿34.79M
6.41%
0.99×
Goodwill & intangibles
13.91%
Spread over hurdle
(0.30%)