231.6
Revenue฿M
122.3
133.8
148.6
164.7
181.4
200.2
214.7
233.8
257.9
283.4
240.6
9.33%
9.93%
83
25.03
Revenue growth%
29.03
29.29
32.21
31.71
32.43
31.86
34.44
33.41
35.88
36.45
17.20
34.44
32.32
40
9.34
Gross margin%
18.38
18.84
20.44
20.56
20.02
20.27
18.10
19.97
18.44
17.40
18.88
18.44
19.40
67
6.20
Operating margin%
3.84
5.13
4.78
5.24
6.72
4.79
4.18
2.82
0.40
0.40
4.67
2.82
4.48
61
12.85
Net margin%
26.58
27.58
24.95
23.06
23.83
23.68
26.26
27.17
28.16
27.57
28.10
27.17
26.42
76
26.74
P/E ratio (avg)x
16.48
16.40
17.28
18.35
21.77
21.91
23.81
25.89
31.16
37.07
13.92
25.89
21.84
51
8.803
EV/EBITx
14.40
14.94
15.46
15.14
14.01
13.63
14.68
14.76
13.63
12.84
9.269
13.63
14.54
43
29.14
FCF yield (avg)%
0.43
0.40
0.40
0.40
0.40
1.78
0.40
1.10
0.40
1.08
4.78
1.08
0.40
11
7.02
FCF margin%
4.19
6.58
6.77
5.22
7.84
10.82
11.46
13.79
14.61
12.56
4.97
12.56
9.33
55
0.917
FCF / Net incomex
0.271
0.260
0.240
0.254
0.225
0.202
0.206
0.186
0.169
0.168
0.440
0.186
0.215
33
3.71
ROIC%
14.09
12.94
10.07
8.59
5.91
6.81
8.52
6.66
9.15
8.09
19.45
8.09
8.55
34
14.25
Return on equity%
28.17
29.91
29.43
30.99
32.42
31.53
34.12
34.33
31.82
29.71
6.68
31.82
31.26
82
26.35
Return on assets%
11.45
12.85
12.76
15.61
17.06
14.50
13.82
13.31
15.86
16.49
10.33
14.50
14.16
94
0.10
EPS฿
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.05
0.05
0.05
0.10
2.42%
2.92%
—
29.71
EPS growth%
12.30
14.63
13.86
16.28
16.84
13.95
11.10
9.36
7.78
7.50
17.29
9.36
13.08
13
0.04
Bookvalue per sh฿
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.04
0.41%
1.31%
—
0.11
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.12
6.36%
7.07%
—
0.02
Dividend per sh฿
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
7.64%
7.47%
—
5.13
Div yield (avg)%
4.94
6.13
4.06
5.48
6.24
8.34
8.47
9.20
11.67
14.35
11.60
9.20
7.29
10
22.32
Payout ratio%
0.91
0.40
0.40
0.40
1.57
0.40
0.40
0.40
3.00
4.34
20.52
0.40
0.40
69
2.208
Shares (diluted)B
1.621
1.575
1.641
1.785
1.820
1.672
1.779
1.762
1.849
1.837
2.288
0.18%
1.29%
47
25.32
Buyback yield%
30.68
31.87
33.17
33.94
32.05
31.82
32.72
30.26
28.45
25.68
6.72
30.26
31.84
83
1.566
D/E ratiox
0.747
0.677
0.625
0.568
0.640
0.718
0.729
0.828
0.922
0.928
1.638
0.828
0.723
78
111.9
Enterprise value฿M
170.9
195.9
227.6
232.3
255.0
266.3
292.9
277.6
267.2
294.1
140.9
2.89%
6.32%
79
142.8
LT debt฿M
154.0
139.2
130.6
140.0
140.9
129.7
142.9
156.2
161.1
163.6
66.21
3.03%
0.65%
52
Revenue
฿283.4M
9.93%
1.00×
Cost of revenue
฿154.4M
9.71%
0.98×
Operating expenses
฿60.68M
10.91%
1.09×
Goodwill & intangibles
17.83%
Spread over hurdle
46.54%