35.18
Revenue฿M
50.14
54.59
56.98
61.82
64.67
68.43
72.93
77.27
83.16
87.49
36.29
6.23%
6.50%
47
17.66
Revenue growth%
7.13
8.75
8.82
8.83
9.62
12.58
13.79
13.95
13.09
11.92
20.36
13.09
10.77
49
20.15
Gross margin%
12.31
12.03
9.21
10.99
8.89
6.80
5.38
5.49
6.65
4.84
13.52
5.49
7.85
43
29.01
Operating margin%
32.95
30.17
32.10
31.13
33.21
30.27
28.92
26.29
26.63
23.79
18.66
26.63
30.22
42
27.19
Net margin%
26.66
24.87
23.28
20.34
19.57
18.45
18.63
17.81
16.47
17.60
20.50
17.81
19.10
36
11.53
P/E ratio (avg)x
14.49
15.16
14.87
14.00
13.66
14.55
16.31
16.98
17.76
18.15
28.95
16.98
15.02
68
37.47
EV/EBITx
35.79
38.36
39.41
46.77
51.70
60.14
60.73
73.60
88.55
88.20
29.02
73.60
55.92
38
18.55
FCF yield (avg)%
21.45
20.95
22.10
24.48
21.90
22.34
20.82
23.31
21.06
21.96
3.77
21.96
21.93
5
22.41
FCF margin%
17.02
15.93
14.14
15.90
18.71
19.44
20.72
21.89
22.05
20.78
25.37
20.78
19.08
6
0.960
FCF / Net incomex
1.396
1.533
1.572
1.609
1.524
1.525
1.483
1.372
1.362
1.389
1.776
1.389
1.504
43
4.32
ROIC%
28.44
30.58
33.28
35.13
36.14
35.85
33.37
30.79
28.32
26.43
14.61
30.79
32.04
37
18.97
Return on equity%
20.98
23.00
24.53
25.07
22.55
22.40
21.14
20.88
22.59
22.19
18.83
22.19
22.47
63
18.77
Return on assets%
12.97
15.26
15.57
17.68
18.40
15.66
17.98
19.41
20.68
23.62
2.72
19.41
17.83
85
0.19
EPS฿
0.11
0.12
0.11
0.12
0.11
0.12
0.12
0.11
0.10
0.10
0.20
(2.56%)
(0.78%)
—
28.61
EPS growth%
21.72
21.77
21.82
24.71
22.12
23.48
26.33
24.28
26.25
25.13
26.84
25.13
23.88
94
0.08
Bookvalue per sh฿
0.05
0.05
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.05
0.25
1.88%
0.14%
—
0.14
FCF per share฿
0.12
0.14
0.14
0.15
0.14
0.14
0.14
0.15
0.17
0.15
0.23
1.53%
2.36%
—
0.23
Dividend per sh฿
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.06
(6.60%)
(5.68%)
—
7.61
Div yield (avg)%
6.15
6.16
5.60
7.71
8.54
6.48
5.46
3.20
3.67
2.85
18.38
3.67
5.87
26
23.43
Payout ratio%
20.53
20.49
22.03
24.43
27.08
25.10
25.38
25.20
27.09
24.93
22.14
25.20
25.01
32
525.6
Shares (diluted)M
658.2
713.6
675.7
764.1
802.6
763.3
760.9
726.9
812.0
821.1
522.1
0.46%
1.45%
38
5.23
Buyback yield%
23.88
21.31
20.35
19.02
18.99
21.51
21.84
23.11
20.44
19.49
7.01
21.51
20.87
90
0.880
D/E ratiox
1.138
1.061
0.952
0.986
1.099
1.157
1.298
1.458
1.417
1.507
1.739
1.417
1.148
7
13.33
Enterprise value฿M
9.334
10.54
10.43
11.68
13.48
15.91
19.06
18.87
20.47
22.15
59.88
10.45%
10.49%
94
27.01
LT debt฿M
38.74
36.20
36.10
31.75
34.01
34.71
33.37
36.42
34.65
30.27
31.45
(2.30%)
(3.04%)
51
Revenue
฿87.49M
6.50%
1.00×
Cost of revenue
฿48.35M
6.41%
0.99×
Operating expenses
฿11.22M
7.03%
1.05×
Cash and investments
18.47%
Spread over hurdle
33.74%