34.75
Revenue฿M
51.45
54.39
57.71
61.19
65.40
69.95
75.85
83.57
89.75
96.72
38.75
8.14%
7.27%
34
11.25
Revenue growth%
16.79
17.98
20.42
18.49
20.51
18.44
15.84
17.73
16.67
14.81
5.01
16.67
17.85
90
4.97
Gross margin%
22.48
21.55
23.54
20.87
21.63
19.30
17.30
15.60
16.53
18.83
3.96
17.30
20.09
47
6.24
Operating margin%
31.66
33.83
35.09
38.08
36.39
33.64
35.16
37.33
36.77
39.01
18.73
36.77
35.77
47
29.87
Net margin%
14.10
17.03
17.87
19.89
17.77
20.66
18.36
15.58
14.43
16.18
5.58
16.18
17.40
27
23.97
P/E ratio (avg)x
22.81
23.21
22.79
26.07
28.46
30.38
34.72
39.78
40.85
40.77
24.98
39.78
29.42
52
10.21
EV/EBITx
30.49
29.04
27.66
28.86
26.10
23.17
23.19
23.62
24.19
26.22
10.61
23.62
26.16
16
6.66
FCF yield (avg)%
22.57
21.28
22.16
25.00
22.37
20.78
20.45
18.11
16.08
13.15
12.88
18.11
21.03
78
18.06
FCF margin%
0.74
0.40
2.73
2.06
4.67
7.36
7.10
5.34
4.03
1.65
26.33
5.34
3.38
54
0.739
FCF / Net incomex
1.475
1.583
1.584
1.833
1.902
1.806
2.075
2.263
2.412
2.286
0.470
2.263
1.868
72
25.38
ROIC%
25.39
22.47
23.40
22.73
21.36
21.11
23.14
23.02
25.24
27.58
6.96
23.14
23.08
6
9.49
Return on equity%
10.23
12.48
12.67
13.83
16.78
18.24
17.62
18.52
21.09
20.34
22.30
18.52
17.20
64
19.02
Return on assets%
3.65
4.73
2.60
2.30
1.49
4.12
1.92
2.05
0.40
0.95
28.64
1.92
2.18
60
0.27
EPS฿
0.18
0.17
0.18
0.18
0.20
0.22
0.26
0.30
0.33
0.34
0.28
10.73%
6.94%
—
15.72
EPS growth%
10.29
9.07
9.37
10.23
10.04
10.37
9.33
11.93
14.60
12.96
7.83
11.93
10.26
42
0.10
Bookvalue per sh฿
0.26
0.27
0.30
0.32
0.31
0.33
0.33
0.35
0.38
0.37
0.29
3.87%
4.36%
—
0.15
FCF per share฿
0.32
0.35
0.38
0.36
0.39
0.38
0.42
0.42
0.44
0.44
0.32
2.31%
3.01%
—
0.25
Dividend per sh฿
0.56
0.55
0.56
0.63
0.75
0.87
0.96
0.96
1.12
1.16
0.07
9.23%
8.61%
—
20.07
Div yield (avg)%
5.42
2.73
0.40
0.63
0.40
0.40
2.35
2.53
0.40
1.62
2.17
1.62
1.12
50
4.58
Payout ratio%
27.95
30.27
31.20
28.75
30.81
29.17
31.83
34.52
34.68
33.95
3.74
33.95
31.01
44
201.1
Shares (diluted)M
239.8
250.7
274.4
329.6
396.0
403.8
475.4
465.3
497.1
587.7
200.6
8.21%
10.99%
52
17.49
Buyback yield%
9.89
8.19
6.35
4.94
4.42
3.46
4.45
3.77
4.53
6.94
19.07
4.45
4.74
85
1.535
D/E ratiox
0.699
0.718
0.820
0.899
1.007
1.033
1.007
1.079
1.179
1.332
0.199
1.079
1.007
71
87.02
Enterprise value฿M
113.3
137.4
152.7
153.4
182.7
178.1
199.4
241.0
278.5
307.6
16.57
10.98%
12.12%
83
99.01
LT debt฿M
83.31
81.61
87.90
96.21
97.19
94.05
95.37
102.1
105.8
114.1
114.3
3.25%
2.89%
34
Revenue
฿96.72M
7.27%
1.00×
Cost of revenue
฿67.70M
7.27%
1.00×
Operating expenses
฿19.33M
7.10%
0.98×
Spread over hurdle
(10.35%)