67.12
Revenue฿M
98.65
97.66
98.89
100.6
99.14
100.5
100.3
101.9
101.1
101.0
74.40
0.37%
0.20%
65
12.38
Revenue growth%
24.02
22.40
23.42
22.14
23.43
23.64
20.79
20.65
17.92
16.69
8.09
20.65
22.27
20
4.00
Gross margin%
13.61
13.84
15.26
13.09
12.39
9.88
11.30
11.37
8.99
11.14
27.16
11.14
11.88
50
24.24
Operating margin%
11.65
12.97
11.91
12.19
11.67
11.54
10.66
13.16
11.11
14.04
26.36
11.54
11.79
35
19.24
Net margin%
26.61
28.03
28.03
29.44
28.67
28.03
29.27
27.06
29.85
32.74
21.12
29.27
28.35
53
34.74
P/E ratio (avg)x
16.40
17.53
17.39
18.17
17.43
19.80
19.02
18.18
20.79
20.28
18.78
19.80
18.18
75
8.450
EV/EBITx
11.23
11.92
11.02
11.59
10.66
11.50
11.14
10.59
10.16
8.969
26.99
10.59
11.08
52
13.03
FCF yield (avg)%
6.61
5.05
3.83
1.12
2.57
4.30
3.37
4.42
6.01
4.59
12.43
4.42
4.36
68
22.24
FCF margin%
20.42
21.25
23.37
20.78
19.53
20.17
23.11
24.38
25.74
26.63
25.76
24.38
22.18
15
1.478
FCF / Net incomex
0.409
0.368
0.353
0.351
0.316
0.345
0.370
0.338
0.312
0.288
1.596
0.338
0.348
12
9.63
ROIC%
33.92
36.77
36.45
38.89
41.06
43.37
41.64
40.33
40.12
40.81
25.33
40.81
40.23
77
28.85
Return on equity%
17.36
19.16
21.44
22.35
24.33
22.58
20.30
21.92
22.73
23.28
17.95
22.58
22.14
12
6.54
Return on assets%
22.62
23.02
22.20
20.37
21.09
20.40
19.95
19.27
19.68
19.10
18.79
19.68
20.39
51
0.13
EPS฿
0.16
0.18
0.19
0.20
0.21
0.21
0.23
0.25
0.27
0.29
0.15
6.70%
6.62%
—
12.29
EPS growth%
7.16
7.14
8.52
9.10
6.99
7.22
8.00
7.30
10.09
10.80
10.16
8.00
7.65
17
0.06
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.13
(5.55%)
(3.42%)
—
0.06
FCF per share฿
0.06
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.02
0.85%
1.29%
—
0.12
Dividend per sh฿
0.03
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.08
0.07%
0.37%
—
26.66
Div yield (avg)%
29.33
29.71
27.68
25.31
23.82
26.59
27.31
28.51
27.08
27.99
6.06
27.31
27.50
77
23.33
Payout ratio%
24.62
27.05
28.56
30.06
28.07
27.30
27.30
27.36
27.30
25.89
12.43
27.30
27.30
37
592.5
Shares (diluted)M
559.6
506.6
483.3
453.8
470.5
520.7
537.0
580.6
557.3
622.5
598.4
5.76%
0.64%
68
24.98
Buyback yield%
16.46
19.44
18.13
19.85
19.02
17.08
17.08
16.16
18.10
18.07
9.97
17.08
18.08
78
1.326
D/E ratiox
0.882
0.974
1.065
1.278
1.266
1.405
1.450
1.489
1.624
1.878
1.365
1.489
1.341
14
89.36
Enterprise value฿M
11.72
12.21
11.12
11.89
11.42
10.85
11.47
11.87
10.94
9.226
87.21
(4.17%)
(2.59%)
32
14.55
LT debt฿M
116.0
115.9
131.5
143.9
149.9
163.4
169.4
190.6
207.9
207.2
96.25
6.70%
6.15%
78
Revenue
฿101.0M
0.20%
1.00×
Cost of revenue
฿70.01M
0.33%
1.01×
Operating expenses
฿21.73M
(0.30%)
0.95×
Goodwill & intangibles
16.11%
Spread over hurdle
(3.09%)