74.16
Revenue฿M
94.24
99.56
101.8
106.9
108.1
109.6
111.2
116.8
119.4
125.8
80.02
3.09%
3.08%
10
3.31
Revenue growth%
5.25
4.48
5.43
6.36
3.46
5.78
6.72
4.07
5.78
5.15
12.91
5.78
5.34
78
2.08
Gross margin%
8.54
5.91
6.92
8.14
6.88
3.99
3.30
2.44
0.44
0.40
11.00
2.44
4.95
13
14.88
Operating margin%
26.86
29.25
28.87
31.47
28.77
30.18
29.79
32.43
31.33
28.95
21.90
30.18
29.52
55
7.18
Net margin%
12.32
9.82
8.96
10.38
9.98
11.94
13.59
14.60
13.03
15.19
20.06
13.59
12.13
43
27.31
P/E ratio (avg)x
8.868
8.833
8.870
7.996
8.375
7.849
8.035
7.739
6.914
7.337
36.59
7.739
8.015
39
20.80
EV/EBITx
9.925
9.272
8.594
8.911
9.233
9.456
10.31
10.71
10.91
10.02
24.59
10.31
9.690
53
7.06
FCF yield (avg)%
0.40
3.12
1.85
0.40
3.04
2.19
0.40
0.40
0.40
0.40
29.78
0.40
0.40
58
14.75
FCF margin%
13.57
16.50
14.06
15.11
14.72
13.13
15.07
14.44
11.80
10.35
27.62
13.13
14.25
57
0.910
FCF / Net incomex
0.874
0.915
0.842
0.831
0.757
0.767
0.867
0.921
1.013
1.020
1.623
0.921
0.871
8
5.94
ROIC%
12.39
14.21
16.59
18.32
16.99
19.50
21.74
21.11
21.63
21.71
28.03
21.63
18.91
90
12.56
Return on equity%
7.57
7.09
5.53
8.21
6.55
6.55
9.46
9.34
7.03
6.28
24.23
7.03
7.06
26
2.31
Return on assets%
30.82
29.37
26.42
24.40
24.72
26.99
28.91
27.14
26.63
27.37
26.94
27.14
27.07
19
0.02
EPS฿
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.07
0.02
11.79%
9.48%
—
26.77
EPS growth%
11.98
10.07
12.46
11.04
12.59
11.65
9.76
9.95
10.06
10.42
29.40
10.06
10.73
41
0.01
Bookvalue per sh฿
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.02
4.99%
4.56%
—
0.03
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.01
9.17%
6.42%
—
0.01
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(4.36%)
(3.99%)
—
19.86
Div yield (avg)%
2.32
0.40
0.40
0.55
0.40
0.40
0.40
0.40
0.40
1.24
19.60
0.40
0.40
76
20.92
Payout ratio%
20.88
20.10
18.69
18.70
16.35
19.32
21.13
19.95
20.17
20.67
11.39
20.17
20.02
88
2.840
Shares (diluted)B
4.526
4.890
5.769
6.215
6.052
6.677
7.025
7.756
7.467
8.743
2.765
7.63%
8.15%
87
10.22
Buyback yield%
12.08
9.97
8.03
9.34
8.03
5.62
3.37
3.38
5.48
6.05
22.79
5.48
7.04
24
1.299
D/E ratiox
0.524
0.590
0.565
0.567
0.584
0.674
0.679
0.666
0.681
0.699
1.323
0.679
0.628
45
78.79
Enterprise value฿M
30.93
29.92
35.03
35.58
33.97
36.01
41.05
46.07
44.44
47.80
19.95
7.07%
4.01%
26
104.3
LT debt฿M
36.56
37.59
35.52
39.45
45.13
44.65
41.86
41.56
42.67
41.13
75.83
(1.84%)
0.87%
81
Revenue
฿125.8M
3.08%
1.00×
Cost of revenue
฿70.79M
3.61%
1.05×
Operating expenses
฿13.97M
1.72%
0.88×
Goodwill & intangibles
19.74%
Cash and investments
16.04%
Spread over hurdle
24.51%