50.95
Revenue฿M
99.80
100.6
104.5
107.5
113.6
116.2
119.0
121.7
127.2
129.1
53.57
2.59%
3.10%
80
7.60
Revenue growth%
24.77
26.08
26.89
24.91
27.81
26.65
23.79
25.26
22.91
20.60
21.02
23.79
25.09
81
19.85
Gross margin%
18.97
21.00
19.61
19.89
17.41
16.22
17.11
19.41
17.60
20.47
16.40
17.60
19.19
5
28.98
Operating margin%
25.99
25.03
25.11
27.52
29.19
28.59
29.00
29.73
29.79
29.96
13.22
29.73
28.79
20
25.92
Net margin%
9.24
10.66
10.05
11.11
13.47
13.59
12.08
12.28
12.40
11.25
20.15
12.28
11.67
62
8.546
P/E ratio (avg)x
6.501
6.116
5.539
5.825
5.172
4.694
5.015
5.497
5.289
4.801
25.16
5.015
5.393
89
30.50
EV/EBITx
48.22
49.94
55.97
52.73
58.98
64.68
70.10
80.73
76.61
88.61
34.34
76.61
61.83
90
27.71
FCF yield (avg)%
27.66
27.22
29.81
27.51
28.36
27.51
29.05
27.45
27.62
27.94
3.92
27.62
27.64
20
13.76
FCF margin%
19.44
19.35
17.20
17.50
15.48
17.38
19.02
16.46
13.58
12.56
12.91
16.46
17.29
93
1.518
FCF / Net incomex
0.719
0.793
0.776
0.808
0.809
0.714
0.768
0.778
0.745
0.747
0.593
0.747
0.772
49
4.81
ROIC%
0.40
2.26
3.27
6.26
7.80
8.44
7.70
10.52
11.51
12.48
19.36
10.52
7.75
81
29.40
Return on equity%
23.24
25.58
25.18
23.00
23.91
26.57
25.73
26.08
23.14
25.35
14.71
25.73
25.27
60
8.23
Return on assets%
19.24
21.04
23.33
20.78
20.34
17.85
18.33
19.96
18.98
19.18
3.15
18.98
19.60
57
0.20
EPS฿
0.12
0.13
0.14
0.15
0.17
0.20
0.19
0.21
0.21
0.23
0.21
5.60%
7.38%
—
13.25
EPS growth%
23.46
21.68
22.26
24.00
24.55
25.78
27.52
29.49
28.78
28.16
3.31
28.16
25.17
66
0.09
Bookvalue per sh฿
0.24
0.24
0.29
0.33
0.40
0.46
0.55
0.67
0.76
0.92
0.09
18.21%
15.95%
—
0.11
FCF per share฿
0.17
0.18
0.17
0.17
0.18
0.20
0.19
0.19
0.20
0.19
0.16
1.22%
1.31%
—
0.08
Dividend per sh฿
0.09
0.08
0.08
0.07
0.07
0.07
0.07
0.06
0.05
0.05
0.07
(5.03%)
(5.42%)
—
9.61
Div yield (avg)%
26.28
24.02
26.31
26.74
23.80
22.96
24.13
25.92
28.33
31.13
13.39
25.92
26.10
52
18.11
Payout ratio%
25.05
26.83
25.94
28.19
29.97
28.67
31.32
33.06
35.19
32.77
29.11
32.77
29.32
94
0.386
Shares (diluted)B
0.569
0.625
0.737
0.818
0.930
1.102
1.141
1.314
1.325
1.546
0.379
10.69%
10.77%
59
2.17
Buyback yield%
0.40
0.40
3.01
5.29
7.15
8.09
10.78
11.99
11.99
14.10
29.32
11.99
7.62
17
0.153
D/E ratiox
0.779
0.778
0.852
0.931
0.994
1.010
0.994
1.020
1.116
1.068
0.176
1.020
0.994
46
19.73
Enterprise value฿M
108.7
120.6
120.3
113.5
115.3
117.3
121.8
129.4
120.0
121.4
70.66
1.04%
0.14%
39
89.02
LT debt฿M
151.8
157.9
153.5
167.0
181.8
177.5
161.4
182.3
172.4
176.8
133.3
(0.56%)
2.85%
12
Revenue
฿129.1M
3.10%
1.00×
Cost of revenue
฿77.38M
2.72%
0.96×
Operating expenses
฿25.43M
3.45%
1.03×
Goodwill & intangibles
17.23%
Cash and investments
15.35%
Spread over hurdle
24.09%