90.05
Revenue฿M
58.91
61.11
61.99
62.97
62.93
64.52
66.61
68.65
70.54
72.01
99.49
2.73%
2.02%
35
22.15
Revenue growth%
5.83
8.69
8.82
8.33
6.24
7.81
6.40
5.66
3.28
0.67
20.77
5.66
6.32
8
20.52
Gross margin%
14.69
13.81
15.72
13.07
13.30
13.00
14.02
13.66
16.60
19.33
9.31
14.02
13.92
72
11.93
Operating margin%
19.99
19.05
20.58
19.01
21.88
19.05
19.77
19.92
20.50
21.82
17.32
19.92
19.95
61
18.16
Net margin%
2.86
0.95
0.40
2.68
0.40
0.40
1.97
4.28
4.47
3.88
20.85
3.88
2.33
93
30.78
P/E ratio (avg)x
7.232
7.316
6.685
7.057
8.015
8.420
7.742
8.164
7.717
7.347
28.49
7.742
7.532
9
10.12
EV/EBITx
23.26
20.29
19.87
18.13
16.04
17.08
17.24
15.96
15.96
16.64
34.95
16.64
17.16
60
22.63
FCF yield (avg)%
18.16
18.32
19.09
19.38
18.26
19.30
16.49
14.09
13.78
11.58
24.50
14.09
18.21
94
2.71
FCF margin%
21.13
19.48
17.10
19.91
21.93
19.86
22.00
20.50
23.30
23.32
6.02
22.00
20.81
31
0.686
FCF / Net incomex
0.614
0.624
0.628
0.728
0.827
0.891
0.846
0.922
0.938
0.943
1.045
0.922
0.836
34
23.23
ROIC%
29.40
31.23
29.39
29.38
29.62
30.48
32.29
30.72
29.77
32.76
20.35
30.72
30.13
74
17.10
Return on equity%
13.58
12.16
14.40
14.76
16.08
16.60
16.72
16.36
18.24
19.63
28.22
16.72
16.22
58
16.55
Return on assets%
7.77
10.62
8.15
8.70
7.84
7.31
9.88
9.10
7.02
9.60
3.60
9.10
8.43
8
0.01
EPS฿
—
—
—
—
—
—
—
—
—
—
0.01
(8.40%)
(6.31%)
—
19.28
EPS growth%
2.23
5.05
2.96
1.78
3.40
4.36
6.03
3.44
1.12
0.40
27.25
3.44
3.18
35
—
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.19%
1.84%
—
—
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
(3.50%)
(4.60%)
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.73%
2.38%
—
18.69
Div yield (avg)%
7.43
7.34
6.19
3.90
2.49
4.37
2.38
4.43
2.02
3.07
26.66
3.07
4.13
27
6.79
Payout ratio%
3.23
2.14
0.40
0.40
1.65
2.29
0.40
0.40
0.40
0.78
27.65
0.40
0.59
90
3.928
Shares (diluted)B
6.042
6.220
6.471
6.540
6.294
7.226
7.140
7.162
7.259
6.890
4.088
1.83%
2.67%
39
28.59
Buyback yield%
7.63
5.79
5.31
2.54
4.35
4.05
1.75
1.66
4.45
4.62
5.73
4.05
4.40
75
0.800
D/E ratiox
1.112
1.199
1.157
1.244
1.287
1.285
1.442
1.417
1.482
1.533
0.662
1.442
1.286
47
58.95
Enterprise value฿M
59.40
67.38
69.48
77.35
85.89
102.8
120.1
137.6
161.1
171.7
51.80
14.86%
10.96%
5
39.28
LT debt฿M
57.00
58.95
57.10
54.87
61.30
70.18
80.77
79.39
82.28
95.31
81.52
9.23%
6.63%
19
Revenue
฿72.01M
2.02%
1.00×
Cost of revenue
฿42.84M
1.80%
0.98×
Operating expenses
฿16.42M
1.80%
0.98×
Spread over hurdle
21.02%