121.6
Revenue฿M
101.1
107.5
116.1
120.6
128.7
139.0
148.3
157.0
166.5
173.9
130.1
6.22%
6.26%
41
28.24
Revenue growth%
3.03
0.90
2.25
0.40
0.40
0.40
0.71
3.58
5.99
7.50
6.33
3.58
1.57
51
5.12
Gross margin%
3.83
2.52
0.50
0.40
0.48
0.40
0.40
3.07
3.62
6.40
10.31
3.07
1.51
36
10.49
Operating margin%
29.03
26.92
23.92
24.63
22.75
25.12
22.60
24.11
22.21
19.94
25.08
22.60
24.01
39
14.62
Net margin%
10.44
12.99
11.59
9.39
6.46
9.04
9.62
8.16
9.29
8.79
4.34
9.04
9.34
37
10.81
P/E ratio (avg)x
30.85
34.80
32.46
36.52
35.44
40.22
36.65
34.15
34.54
32.16
21.98
34.54
34.67
18
17.18
EV/EBITx
41.74
41.74
40.19
47.04
48.53
54.50
64.73
64.02
67.54
64.62
37.72
64.62
51.52
32
12.08
FCF yield (avg)%
21.04
19.38
19.40
18.02
17.64
18.73
17.27
18.77
21.02
18.15
17.50
18.73
18.75
66
22.08
FCF margin%
23.26
20.99
19.92
18.48
16.04
15.35
14.28
15.82
14.44
14.77
8.85
14.77
15.93
6
0.739
FCF / Net incomex
1.372
1.419
1.462
1.677
1.593
1.679
1.714
1.957
2.008
1.964
1.159
1.957
1.678
60
5.12
ROIC%
8.98
10.67
8.47
10.19
7.27
7.98
6.17
4.19
3.19
4.54
19.19
4.54
7.63
84
16.29
Return on equity%
23.28
21.28
21.71
19.38
16.63
14.61
15.43
17.71
18.38
19.31
3.69
17.71
18.85
11
18.80
Return on assets%
12.29
14.36
13.23
16.04
15.10
16.32
15.01
12.15
11.19
10.71
23.02
12.15
13.79
35
0.11
EPS฿
0.07
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.12
(0.55%)
(0.90%)
—
5.59
EPS growth%
19.47
21.61
20.37
21.65
19.87
17.80
18.92
19.39
21.70
20.96
29.58
19.39
20.12
22
0.13
Bookvalue per sh฿
0.09
0.09
0.09
0.10
0.10
0.09
0.10
0.09
0.09
0.09
0.28
(1.18%)
(0.69%)
—
0.25
FCF per share฿
0.31
0.33
0.34
0.39
0.38
0.45
0.51
0.55
0.53
0.53
0.25
6.74%
7.05%
—
0.15
Dividend per sh฿
0.27
0.29
0.26
0.28
0.27
0.26
0.29
0.28
0.29
0.27
0.09
(0.53%)
(1.15%)
—
2.03
Div yield (avg)%
19.69
19.83
19.74
21.89
21.94
19.24
19.64
16.67
14.31
13.37
6.58
16.67
19.66
32
21.98
Payout ratio%
3.39
0.40
3.03
1.62
0.40
0.40
0.40
0.40
1.28
0.40
29.20
0.40
0.40
15
350.1
Shares (diluted)M
279.9
287.3
262.6
279.4
277.4
273.9
297.1
279.1
320.8
366.9
338.3
5.76%
1.84%
80
10.98
Buyback yield%
0.92
0.40
2.49
1.33
2.69
4.16
3.94
6.06
6.53
8.37
12.60
6.06
3.31
80
0.414
D/E ratiox
1.083
1.220
1.182
1.353
1.534
1.678
1.753
1.734
1.646
1.756
1.269
1.734
1.590
12
113.7
Enterprise value฿M
78.40
80.04
78.27
88.48
91.33
94.01
92.79
104.6
112.8
116.9
131.6
5.07%
6.00%
39
94.17
LT debt฿M
114.3
115.6
106.0
114.1
107.2
96.75
107.4
117.0
122.4
133.4
9.896
4.47%
0.80%
6
Revenue
฿173.9M
6.26%
1.00×
Cost of revenue
฿120.4M
6.15%
0.99×
Operating expenses
฿26.61M
6.23%
1.00×
Spread over hurdle
(2.10%)