110.9
Revenue฿M
59.94
63.99
67.94
71.88
77.62
80.21
84.40
89.90
93.26
98.33
120.5
4.84%
5.78%
76
29.15
Revenue growth%
22.74
24.93
23.83
21.04
19.32
21.61
19.62
21.19
23.10
20.25
19.14
21.19
21.40
49
19.54
Gross margin%
17.21
16.74
16.99
19.07
20.72
23.40
21.89
22.05
20.72
18.96
13.33
21.89
19.89
71
16.22
Operating margin%
16.09
16.58
14.80
12.78
15.05
15.33
17.86
18.17
19.17
17.55
16.84
17.86
16.33
45
17.36
Net margin%
28.35
31.32
28.39
25.69
22.95
24.98
23.00
23.61
20.65
22.14
15.44
23.00
24.30
93
37.74
P/E ratio (avg)x
42.08
41.81
46.31
46.87
47.32
55.80
64.50
66.32
69.18
79.39
13.90
66.32
51.56
16
7.405
EV/EBITx
51.31
55.89
57.64
66.83
80.37
78.87
91.13
108.7
116.0
119.6
34.05
108.7
79.62
6
14.12
FCF yield (avg)%
3.34
5.80
3.31
6.09
4.58
6.42
6.16
7.82
6.39
6.10
5.81
6.39
6.09
45
12.75
FCF margin%
16.40
17.37
20.13
20.86
22.67
21.21
19.96
21.19
20.87
19.99
8.09
20.87
20.49
40
1.371
FCF / Net incomex
0.366
0.390
0.381
0.385
0.414
0.443
0.477
0.459
0.449
0.494
1.443
0.459
0.428
46
2.05
ROIC%
13.14
15.59
13.88
11.16
12.62
11.36
8.78
8.07
9.63
8.29
9.56
8.78
11.26
78
17.23
Return on equity%
10.80
10.74
9.59
8.60
7.99
8.68
9.94
12.57
10.81
9.77
24.47
9.94
9.86
79
28.50
Return on assets%
15.70
18.60
20.91
23.79
22.51
21.60
18.94
17.02
15.64
18.19
6.94
18.19
18.77
77
0.06
EPS฿
0.10
0.10
0.10
0.10
0.11
0.11
0.10
0.09
0.10
0.11
0.07
0.92%
1.18%
—
7.54
EPS growth%
15.86
17.20
16.92
16.28
15.68
14.95
13.71
11.43
9.56
10.10
28.49
11.43
15.31
39
0.10
Bookvalue per sh฿
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.09
0.10
0.10
0.11
1.76%
2.65%
—
0.06
FCF per share฿
0.11
0.10
0.10
0.10
0.11
0.12
0.13
0.15
0.18
0.18
0.11
10.89%
5.45%
—
0.11
Dividend per sh฿
0.14
0.16
0.17
0.18
0.17
0.18
0.18
0.18
0.19
0.20
0.12
4.22%
3.31%
—
23.36
Div yield (avg)%
21.60
18.69
20.00
17.70
18.73
21.56
22.63
19.92
18.60
21.11
14.10
21.11
19.96
94
6.63
Payout ratio%
0.40
1.17
0.40
0.74
0.40
0.40
0.40
0.40
0.40
0.40
3.17
0.40
0.40
55
0.706
Shares (diluted)B
0.807
0.780
0.729
0.805
0.811
0.881
0.909
0.930
1.058
1.030
0.718
4.89%
2.75%
7
26.37
Buyback yield%
25.50
25.26
22.69
23.68
24.73
22.98
24.03
22.03
21.05
19.21
13.64
22.03
23.33
28
0.713
D/E ratiox
2.433
2.763
2.681
2.665
2.764
2.552
2.807
2.863
3.296
3.127
1.364
2.863
2.764
85
107.5
Enterprise value฿M
141.7
134.3
137.8
128.3
125.4
114.3
107.8
118.5
110.8
112.0
48.23
(2.23%)
(1.34%)
61
124.3
LT debt฿M
52.01
47.41
42.73
46.81
44.64
43.86
48.29
52.69
53.33
49.75
92.08
2.19%
(0.82%)
52
Revenue
฿98.33M
5.78%
1.00×
Cost of revenue
฿50.66M
5.65%
0.99×
Operating expenses
฿15.25M
6.16%
1.04×
Goodwill & intangibles
18.03%
Spread over hurdle
(2.35%)