73.05
Revenue฿M
57.36
61.03
63.51
67.17
70.69
75.31
80.09
83.53
89.59
92.21
80.94
5.46%
5.43%
27
25.48
Revenue growth%
24.97
25.42
27.11
24.93
25.08
27.64
28.30
31.17
30.82
33.24
19.29
30.82
27.38
20
29.88
Gross margin%
14.11
14.27
16.21
13.46
16.35
19.26
21.77
23.01
21.13
19.81
18.23
21.13
17.81
36
9.92
Operating margin%
26.96
27.57
26.33
28.06
28.29
27.42
29.76
27.96
27.43
29.22
10.81
27.96
27.76
53
9.97
Net margin%
16.11
15.26
13.18
11.54
10.49
11.87
9.43
8.62
9.06
10.36
28.39
9.43
11.01
26
19.52
P/E ratio (avg)x
18.86
19.28
17.88
19.28
20.62
18.95
19.35
17.79
19.88
17.79
32.47
18.95
19.11
48
10.35
EV/EBITx
27.08
28.99
32.25
33.07
30.80
32.28
31.74
27.95
24.64
24.00
8.645
27.95
29.90
65
3.44
FCF yield (avg)%
11.04
11.93
13.33
16.26
18.48
15.99
14.68
11.86
9.29
9.05
21.10
11.86
12.63
74
8.04
FCF margin%
26.72
24.03
21.21
21.14
24.07
25.65
28.09
29.96
30.57
33.49
27.80
29.96
26.18
92
1.025
FCF / Net incomex
0.807
0.745
0.762
0.717
0.691
0.669
0.709
0.621
0.549
0.521
1.059
0.621
0.700
31
5.79
ROIC%
20.01
18.90
20.82
22.12
23.77
23.40
21.04
23.86
21.05
19.02
24.53
21.05
21.04
74
6.34
Return on equity%
16.65
14.86
12.26
13.38
13.87
11.53
14.39
15.68
12.84
12.78
16.68
12.84
13.63
13
4.19
Return on assets%
2.03
0.40
0.40
0.40
0.40
0.40
1.24
3.71
2.77
3.31
9.16
2.77
0.82
52
0.05
EPS฿
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.05
4.69%
1.30%
—
24.76
EPS growth%
22.16
22.70
22.85
24.42
23.19
21.81
22.84
25.01
27.13
26.02
22.02
25.01
23.02
11
0.06
Bookvalue per sh฿
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.08
6.14%
5.02%
—
0.01
FCF per share฿
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.07
(2.86%)
(3.02%)
—
0.05
Dividend per sh฿
0.08
0.07
0.07
0.08
0.08
0.08
0.09
0.10
0.10
0.11
0.01
7.82%
3.74%
—
5.78
Div yield (avg)%
5.34
7.90
9.11
8.24
8.25
7.81
7.09
9.31
8.20
9.41
6.99
8.20
8.22
14
22.57
Payout ratio%
0.96
0.40
0.40
3.36
3.03
1.91
0.40
0.57
0.68
1.86
24.88
0.68
0.82
59
0.477
Shares (diluted)B
0.805
0.875
0.855
0.981
1.141
1.328
1.521
1.466
1.530
1.647
0.477
7.61%
9.22%
39
2.28
Buyback yield%
20.21
18.48
20.84
21.03
22.48
19.51
21.59
19.20
21.62
23.08
2.58
21.59
20.93
70
0.915
D/E ratiox
0.495
0.481
0.519
0.481
0.499
0.504
0.497
0.465
0.497
0.482
0.429
0.497
0.496
48
36.23
Enterprise value฿M
43.51
47.66
51.10
53.93
53.44
54.65
57.74
61.57
66.62
70.04
16.22
5.56%
3.96%
13
65.73
LT debt฿M
59.38
54.89
56.25
57.28
60.35
57.85
53.61
50.27
51.22
55.83
79.58
(1.54%)
(1.65%)
36
Revenue
฿92.21M
5.43%
1.00×
Cost of revenue
฿64.54M
5.43%
1.00×
Operating expenses
฿19.50M
5.54%
1.01×
Goodwill & intangibles
17.86%
Spread over hurdle
(2.28%)