45.33
Revenue฿M
33.59
36.95
40.13
43.43
47.29
51.41
56.07
60.95
64.20
68.89
48.39
7.81%
8.34%
35
29.59
Revenue growth%
0.40
2.77
1.27
3.57
1.96
3.54
4.55
5.01
5.03
7.40
12.54
5.01
3.56
21
2.31
Gross margin%
9.80
12.14
10.16
11.67
9.10
11.10
10.79
12.01
11.64
14.33
27.42
11.64
11.37
29
18.55
Operating margin%
7.09
8.73
10.82
8.17
10.23
11.97
12.56
11.02
10.95
13.58
15.56
11.97
10.89
14
11.45
Net margin%
10.76
7.83
10.28
9.27
11.50
12.14
10.38
13.34
11.68
9.32
4.81
11.68
10.57
45
31.03
P/E ratio (avg)x
39.33
40.55
39.06
43.37
40.50
44.73
44.27
47.91
44.83
47.27
18.41
44.83
43.82
72
30.17
EV/EBITx
16.82
16.64
17.84
20.94
21.50
25.43
25.23
28.99
34.35
35.76
34.91
28.99
23.36
19
3.17
FCF yield (avg)%
13.01
10.02
8.78
8.90
6.99
4.81
3.02
2.03
0.40
1.09
9.35
2.03
5.90
10
7.51
FCF margin%
23.13
22.44
25.24
28.01
27.63
29.77
32.58
31.08
31.48
30.73
25.12
31.08
28.89
30
1.697
FCF / Net incomex
1.495
1.464
1.542
1.519
1.570
1.456
1.399
1.487
1.357
1.334
0.527
1.399
1.476
54
28.08
ROIC%
27.29
29.13
31.89
29.71
32.37
31.69
33.48
30.97
31.63
32.38
14.38
31.69
31.66
38
15.31
Return on equity%
8.40
8.10
10.31
8.07
9.72
9.22
9.87
8.29
9.03
9.08
21.88
9.08
9.06
39
19.40
Return on assets%
10.13
11.10
11.73
9.30
9.25
10.52
7.81
6.71
4.39
1.84
15.68
6.71
9.28
43
0.10
EPS฿
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.11
4.96%
3.72%
—
14.76
EPS growth%
11.00
9.35
11.89
13.76
14.16
13.47
13.82
15.60
15.69
16.86
10.89
15.60
13.79
52
0.10
Bookvalue per sh฿
0.17
0.18
0.20
0.24
0.29
0.34
0.35
0.39
0.40
0.42
0.06
7.89%
10.56%
—
0.04
FCF per share฿
0.15
0.15
0.16
0.15
0.14
0.15
0.14
0.15
0.17
0.17
0.13
3.25%
0.89%
—
0.07
Dividend per sh฿
0.15
0.14
0.16
0.16
0.18
0.20
0.21
0.21
0.23
0.24
0.05
6.13%
6.09%
—
12.24
Div yield (avg)%
0.42
0.67
2.15
2.67
5.34
3.72
5.58
4.26
2.08
3.00
25.65
3.72
2.84
80
13.07
Payout ratio%
12.47
11.96
9.91
11.49
9.52
7.17
7.79
10.73
9.18
11.56
19.21
9.18
10.32
40
0.616
Shares (diluted)B
0.783
0.767
0.837
0.743
0.823
0.908
1.006
1.129
1.148
1.286
0.616
9.33%
6.26%
35
21.22
Buyback yield%
11.89
12.39
11.97
14.82
17.23
19.31
21.17
23.63
25.91
23.21
11.80
23.21
18.27
76
0.798
D/E ratiox
1.549
1.472
1.438
1.632
1.774
2.035
1.891
1.912
1.796
1.794
0.120
1.891
1.784
69
41.69
Enterprise value฿M
9.317
10.86
12.79
15.11
17.08
20.16
21.66
23.83
23.52
24.65
75.02
7.62%
10.77%
18
65.48
LT debt฿M
39.05
37.49
43.20
48.49
45.24
48.34
52.96
52.10
56.32
57.28
74.07
4.83%
4.78%
43
Revenue
฿68.89M
8.34%
1.00×
Cost of revenue
฿34.99M
8.22%
0.99×
Operating expenses
฿15.72M
8.99%
1.06×
Goodwill & intangibles
17.76%
Spread over hurdle
(1.18%)