64.83
Revenue฿M
180.9
197.8
215.1
228.1
247.0
264.2
285.7
303.0
327.0
346.6
71.00
7.01%
7.30%
19
21.12
Revenue growth%
14.56
15.93
17.93
16.20
17.53
20.00
22.34
21.03
23.64
21.81
20.07
21.81
18.97
71
23.00
Gross margin%
33.35
31.02
30.35
27.41
25.72
22.89
23.15
23.89
21.23
18.87
2.73
22.89
24.80
56
15.82
Operating margin%
15.55
15.00
12.29
9.77
7.55
8.61
7.63
7.62
6.51
6.77
18.78
7.62
8.12
86
2.96
Net margin%
5.13
3.24
4.80
3.32
0.78
1.53
3.97
3.11
3.38
1.24
19.15
3.11
3.28
89
27.33
P/E ratio (avg)x
20.67
18.75
18.16
17.63
15.83
16.55
15.60
16.91
15.27
13.83
18.63
15.60
16.73
40
19.78
EV/EBITx
17.09
17.34
16.40
17.66
18.35
18.24
17.96
15.29
16.03
14.17
12.80
16.03
17.21
46
25.36
FCF yield (avg)%
12.54
9.99
11.99
9.64
9.15
8.43
5.78
3.43
0.91
0.40
26.89
3.43
8.79
11
17.44
FCF margin%
8.61
11.43
10.88
8.82
7.03
9.29
6.48
9.05
7.03
9.80
5.80
9.05
8.93
54
1.154
FCF / Net incomex
1.109
1.244
1.360
1.315
1.266
1.341
1.399
1.676
1.642
1.632
1.146
1.632
1.351
72
4.83
ROIC%
0.88
0.40
0.57
0.40
0.40
0.40
0.40
0.40
0.40
1.93
21.75
0.40
0.40
34
10.20
Return on equity%
1.40
2.36
2.13
0.40
1.43
4.00
3.69
4.81
6.51
8.80
11.53
4.81
3.03
60
21.29
Return on assets%
7.02
6.60
9.28
8.57
11.09
14.09
14.59
12.25
11.90
9.76
16.30
12.25
10.43
71
0.13
EPS฿
0.12
0.13
0.15
0.17
0.20
0.20
0.22
0.26
0.27
0.28
0.14
6.66%
8.17%
—
23.54
EPS growth%
28.71
27.63
25.50
27.96
30.28
28.17
26.90
27.68
30.27
30.84
4.01
28.17
28.07
59
0.14
Bookvalue per sh฿
0.11
0.12
0.13
0.14
0.13
0.13
0.14
0.12
0.13
0.13
0.12
(0.03%)
1.37%
—
0.07
FCF per share฿
0.04
0.04
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.15
(4.52%)
0.19%
—
0.16
Dividend per sh฿
0.21
0.20
0.21
0.22
0.26
0.28
0.28
0.32
0.35
0.35
0.18
6.61%
6.81%
—
23.60
Div yield (avg)%
7.43
9.46
7.88
5.91
4.89
3.15
5.99
5.07
3.89
2.20
26.17
3.89
5.49
51
24.79
Payout ratio%
11.83
14.72
12.96
11.43
14.26
13.49
14.08
16.89
14.01
14.43
5.59
14.08
14.05
26
1.058
Shares (diluted)B
1.075
0.991
0.949
0.909
0.799
0.755
0.810
0.774
0.763
0.765
1.098
(0.89%)
(2.30%)
78
29.78
Buyback yield%
35.58
38.40
39.22
39.63
41.13
43.79
42.77
44.36
47.30
49.53
29.27
44.36
41.95
21
1.368
D/E ratiox
1.895
1.946
2.039
2.182
2.393
2.282
2.642
2.835
2.746
2.797
0.985
2.746
2.337
19
247.3
Enterprise value฿M
117.9
126.3
137.0
137.0
122.1
121.6
110.9
96.86
106.3
92.91
22.49
(5.32%)
(2.95%)
54
254.6
LT debt฿M
100.4
115.6
109.1
125.2
117.1
110.5
105.4
118.9
134.0
144.0
195.3
4.23%
4.96%
44
Revenue
฿346.6M
7.30%
1.00×
Cost of revenue
฿210.6M
7.41%
1.01×
Operating expenses
฿57.37M
7.10%
0.98×
Goodwill & intangibles
15.89%
Spread over hurdle
(1.31%)