13.81
Revenue฿M
61.62
62.71
63.16
64.97
66.65
67.63
69.78
70.89
72.77
75.36
14.24
2.49%
2.29%
73
14.52
Revenue growth%
14.79
15.93
15.59
13.76
11.81
9.55
6.90
9.38
7.75
10.53
28.82
9.38
11.17
69
3.09
Gross margin%
13.39
12.50
10.04
11.48
10.97
11.05
9.77
9.13
9.81
10.98
5.61
9.81
10.97
40
5.15
Operating margin%
16.70
15.17
12.83
15.48
18.17
19.24
17.36
16.83
14.85
15.51
20.67
16.83
16.10
55
7.86
Net margin%
24.46
24.00
25.93
27.04
26.77
27.77
24.81
23.98
25.75
24.53
16.38
24.81
25.28
44
26.25
P/E ratio (avg)x
36.70
38.40
42.44
40.92
45.85
48.04
49.60
55.05
56.13
54.80
18.98
54.80
46.95
47
34.83
EV/EBITx
16.53
15.53
13.95
12.84
13.34
11.39
10.54
9.935
8.501
8.725
23.17
9.935
12.12
82
25.03
FCF yield (avg)%
16.41
16.22
17.33
19.75
22.46
23.62
23.84
23.06
24.15
23.86
23.72
23.84
22.76
58
2.26
FCF margin%
23.63
23.81
26.08
24.21
24.21
26.37
24.41
26.92
29.54
29.69
17.74
26.92
25.25
53
0.966
FCF / Net incomex
0.472
0.518
0.489
0.555
0.617
0.656
0.639
0.581
0.656
0.724
0.330
0.656
0.599
10
23.26
ROIC%
26.52
27.25
24.56
22.67
23.67
21.38
18.67
17.72
18.02
16.85
18.64
18.02
22.02
76
10.09
Return on equity%
26.72
26.66
29.32
29.91
32.80
31.94
30.20
31.47
32.66
33.93
16.82
31.94
30.84
90
11.05
Return on assets%
15.18
18.02
16.36
17.41
16.73
14.61
12.83
15.50
15.83
17.58
15.40
15.50
16.09
52
0.04
EPS฿
0.05
0.05
0.05
0.06
0.05
0.05
0.06
0.06
0.07
0.07
0.04
5.03%
2.38%
—
3.75
EPS growth%
12.23
12.43
13.97
15.69
13.56
15.29
15.95
18.66
21.43
21.92
6.35
18.66
15.49
36
0.07
Bookvalue per sh฿
0.09
0.09
0.11
0.11
0.10
0.11
0.11
0.12
0.12
0.13
0.04
4.11%
5.23%
—
0.07
FCF per share฿
0.06
0.07
0.08
0.08
0.09
0.10
0.10
0.10
0.11
0.10
0.02
3.22%
6.70%
—
0.04
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
(0.95%)
(1.05%)
—
2.02
Div yield (avg)%
0.40
1.43
4.37
2.78
2.24
0.40
0.44
0.40
1.24
0.40
26.80
0.40
0.84
90
27.73
Payout ratio%
3.68
4.90
7.33
7.22
5.40
4.09
5.49
6.29
8.49
5.99
26.35
5.99
5.74
51
0.488
Shares (diluted)B
0.702
0.808
0.774
0.890
0.921
0.906
1.037
1.066
1.021
0.960
0.495
0.83%
4.00%
46
21.92
Buyback yield%
6.09
4.51
4.15
6.36
5.14
5.87
7.58
10.50
7.63
6.02
27.34
7.58
6.05
43
1.696
D/E ratiox
0.333
0.367
0.394
0.346
0.325
0.315
0.315
0.305
0.305
0.288
0.630
0.305
0.320
55
52.73
Enterprise value฿M
69.09
67.01
75.55
89.44
103.5
117.9
123.5
132.5
146.1
167.6
29.34
10.11%
11.22%
62
37.98
LT debt฿M
72.86
76.73
85.47
87.71
87.74
87.88
97.59
105.3
106.4
119.0
44.04
6.29%
5.70%
25
Revenue
฿75.36M
2.29%
1.00×
Cost of revenue
฿52.75M
2.29%
1.00×
Operating expenses
฿14.30M
2.07%
0.98×
Cash and investments
16.11%
Spread over hurdle
(6.89%)