89.92
Revenue฿M
94.33
97.03
100.2
101.7
105.9
112.1
115.8
117.9
124.6
131.8
91.76
4.47%
3.86%
10
18.21
Revenue growth%
15.83
18.39
20.14
17.88
20.36
21.29
22.24
21.23
19.16
16.86
4.26
21.23
19.65
77
8.29
Gross margin%
30.21
27.63
25.44
27.27
29.78
28.72
28.36
27.38
26.14
23.93
28.25
27.38
27.50
49
3.05
Operating margin%
3.69
5.39
5.26
3.43
0.64
1.18
0.59
0.40
1.05
3.22
17.71
1.05
2.20
44
2.75
Net margin%
12.72
12.13
12.26
12.06
10.80
10.70
13.44
11.48
10.04
9.47
21.26
10.70
11.77
19
6.008
P/E ratio (avg)x
31.84
30.00
29.03
28.38
31.60
33.26
30.72
32.30
34.50
36.44
21.21
33.26
31.72
53
35.87
EV/EBITx
32.97
33.13
34.25
30.94
27.83
26.65
29.73
30.33
28.08
30.44
6.179
29.73
30.39
9
17.48
FCF yield (avg)%
1.67
0.40
0.40
0.40
2.58
0.84
0.40
0.40
0.99
0.40
8.82
0.40
0.40
35
16.93
FCF margin%
11.59
13.81
15.37
15.71
18.69
18.51
18.38
17.38
15.17
16.94
16.94
17.38
16.33
88
0.632
FCF / Net incomex
0.175
0.172
0.196
0.192
0.187
0.217
0.225
0.256
0.260
0.268
1.477
0.256
0.207
57
16.37
ROIC%
5.64
3.47
5.86
3.40
3.93
2.22
1.49
2.44
4.53
5.92
7.19
2.44
3.70
82
18.94
Return on equity%
15.37
14.38
11.97
14.89
16.55
15.62
18.36
17.91
16.38
16.08
14.82
16.38
15.85
68
28.20
Return on assets%
4.14
5.07
6.79
8.74
6.19
3.20
1.56
4.21
5.37
2.52
13.86
3.20
4.64
85
0.05
EPS฿
0.44
0.50
0.55
0.57
0.57
0.61
0.67
0.69
0.66
0.76
0.05
5.65%
5.12%
—
6.68
EPS growth%
13.02
11.50
9.23
9.63
6.97
8.00
7.50
6.13
7.93
6.81
12.68
7.50
7.96
8
0.26
Bookvalue per sh฿
0.16
0.16
0.17
0.18
0.16
0.17
0.18
0.18
0.17
0.18
0.30
3.18%
0.58%
—
0.25
FCF per share฿
0.11
0.13
0.13
0.15
0.16
0.19
0.19
0.21
0.21
0.21
0.08
5.79%
6.71%
—
0.24
Dividend per sh฿
0.07
0.08
0.08
0.07
0.08
0.07
0.06
0.06
0.06
0.05
0.30
(9.00%)
(4.58%)
—
27.53
Div yield (avg)%
22.68
22.85
21.56
18.65
20.78
18.73
21.53
22.65
22.40
22.30
17.84
22.30
21.93
75
28.81
Payout ratio%
10.76
10.99
11.10
10.13
7.20
5.31
6.75
6.61
5.99
7.06
4.09
6.61
7.13
35
260.4
Shares (diluted)M
298.5
289.7
257.2
283.7
291.1
289.3
282.4
287.6
262.8
283.9
256.4
(0.50%)
0.06%
35
11.06
Buyback yield%
26.61
25.42
27.26
24.32
23.80
26.48
23.54
23.99
23.54
24.74
8.91
23.99
24.53
84
0.372
D/E ratiox
2.024
2.021
2.272
2.545
2.618
2.542
2.534
2.635
2.808
3.057
1.243
2.635
2.544
80
14.54
Enterprise value฿M
58.49
54.20
52.89
56.58
62.31
69.67
67.45
72.58
77.75
89.05
27.01
7.40%
3.88%
35
50.86
LT debt฿M
97.10
109.5
113.1
118.1
135.2
126.8
144.6
140.1
152.4
177.9
68.17
5.65%
6.32%
85
Revenue
฿131.8M
3.86%
1.00×
Cost of revenue
฿72.03M
3.96%
1.01×
Operating expenses
฿24.67M
4.06%
1.02×
Cash and investments
16.97%
Goodwill & intangibles
15.72%
Spread over hurdle
39.65%