22.70
Revenue฿M
12.94
13.94
14.65
15.63
16.12
17.24
18.45
19.06
20.00
21.40
25.25
5.83%
5.85%
75
10.52
Revenue growth%
2.67
3.66
0.89
0.51
2.80
3.19
3.57
5.96
8.86
6.06
17.66
5.96
3.38
15
19.70
Gross margin%
30.29
32.19
34.09
33.86
36.50
33.52
34.66
34.33
37.17
38.53
26.04
34.66
34.21
68
28.92
Operating margin%
1.64
4.28
4.17
1.52
0.40
0.40
1.13
1.83
2.64
4.49
17.27
1.83
1.74
60
28.19
Net margin%
5.60
6.53
8.21
10.38
12.72
13.85
13.63
15.76
13.85
13.30
16.91
13.85
13.01
21
27.62
P/E ratio (avg)x
31.77
33.64
33.90
33.67
32.58
31.20
35.29
40.48
46.85
47.78
28.67
40.48
33.79
22
17.95
EV/EBITx
23.65
23.61
23.51
26.84
24.97
27.50
25.75
24.24
25.73
29.23
19.91
25.75
25.35
30
16.68
FCF yield (avg)%
12.77
15.33
16.95
14.36
16.04
13.39
16.02
17.49
18.64
19.78
2.03
17.49
16.03
50
22.58
FCF margin%
11.32
14.17
15.89
15.38
14.21
11.64
12.75
13.42
13.15
11.19
4.60
12.75
13.29
86
0.963
FCF / Net incomex
0.644
0.667
0.651
0.612
0.692
0.703
0.654
0.655
0.740
0.686
1.516
0.686
0.661
36
3.11
ROIC%
13.43
11.46
10.60
10.09
8.06
10.02
12.45
10.74
11.66
12.64
12.88
11.66
11.10
89
28.10
Return on equity%
19.93
17.78
20.00
19.06
21.44
22.64
23.63
26.05
23.39
25.49
3.54
23.63
22.04
66
25.10
Return on assets%
2.85
0.55
0.40
0.84
0.40
1.07
0.40
1.09
1.39
1.13
10.35
1.09
0.95
18
0.05
EPS฿
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.05
5.95%
6.35%
—
16.92
EPS growth%
19.25
19.26
17.03
19.49
19.03
18.64
19.12
21.82
21.52
20.07
3.91
20.07
19.26
6
0.09
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.05
8.07%
6.58%
—
0.02
FCF per share฿
0.07
0.07
0.08
0.08
0.07
0.08
0.08
0.09
0.09
0.10
0.02
5.97%
4.06%
—
0.08
Dividend per sh฿
0.08
0.09
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.11
0.07
4.48%
2.14%
—
20.21
Div yield (avg)%
6.41
3.81
1.06
3.98
5.61
3.07
1.69
0.40
0.40
1.80
29.15
1.69
2.44
40
5.90
Payout ratio%
0.40
2.96
0.40
0.52
0.40
3.29
5.19
3.83
2.73
0.95
10.48
3.29
1.84
88
206.9
Shares (diluted)M
206.9
225.6
205.8
206.0
188.5
206.5
197.1
212.3
197.0
177.0
216.4
(1.25%)
(1.69%)
35
10.13
Buyback yield%
8.79
9.13
8.32
10.23
8.40
6.01
6.58
4.41
4.45
5.83
21.30
5.83
7.45
93
1.428
D/E ratiox
0.814
0.779
0.836
0.763
0.793
0.806
0.697
0.620
0.599
0.527
1.490
0.620
0.771
30
5.913
Enterprise value฿M
10.15
11.40
12.87
13.10
15.75
17.61
18.39
18.26
21.34
23.69
3.322
8.51%
10.14%
21
7.078
LT debt฿M
25.74
26.61
28.19
31.91
32.14
31.16
33.40
34.77
31.71
31.11
16.16
(0.65%)
2.34%
9
Revenue
฿21.40M
5.85%
1.00×
Cost of revenue
฿12.93M
6.04%
1.02×
Operating expenses
฿3.789M
5.27%
0.95×
Property and equipment
17.41%
Spread over hurdle
(5.51%)