22.19
Revenue฿M
138.8
146.7
156.0
167.0
175.1
187.4
199.2
210.1
217.0
232.5
24.59
5.83%
5.66%
59
7.97
Revenue growth%
20.54
20.42
19.02
20.80
20.38
18.33
16.43
15.47
17.59
20.15
13.67
17.59
19.59
89
18.84
Gross margin%
8.57
8.15
9.19
6.71
4.33
1.57
0.40
0.40
0.40
0.40
2.61
0.40
2.95
16
27.25
Operating margin%
10.82
9.53
11.62
13.20
14.06
14.17
12.47
12.89
11.72
13.98
11.94
12.89
12.68
69
13.42
Net margin%
15.17
12.71
12.34
9.86
8.90
6.91
7.38
10.35
11.17
9.64
26.77
9.64
10.11
13
27.03
P/E ratio (avg)x
48.96
50.17
49.71
50.36
55.17
65.15
64.46
73.00
84.41
94.03
35.35
73.00
59.82
86
36.43
EV/EBITx
22.28
22.62
20.82
22.15
23.52
22.37
19.98
17.94
19.60
21.06
25.14
19.98
21.60
17
7.09
FCF yield (avg)%
5.45
7.02
8.87
10.88
10.90
12.06
14.03
14.56
17.31
19.55
17.46
14.56
11.48
32
20.22
FCF margin%
27.37
26.86
24.85
24.60
24.61
23.90
25.20
26.28
28.84
30.66
25.38
26.28
25.74
70
0.352
FCF / Net incomex
0.588
0.587
0.561
0.583
0.586
0.567
0.601
0.618
0.665
0.638
0.596
0.618
0.588
51
4.32
ROIC%
0.40
0.40
2.55
3.04
4.06
6.84
6.95
6.20
3.33
0.86
19.44
6.20
3.18
81
11.93
Return on equity%
14.96
12.81
10.82
13.18
14.58
13.69
16.34
15.82
16.82
18.76
10.94
16.34
14.77
22
23.07
Return on assets%
31.05
31.92
32.98
32.60
33.08
35.51
35.07
32.63
31.00
30.06
19.61
32.63
32.61
37
0.07
EPS฿
0.14
0.15
0.16
0.18
0.19
0.21
0.23
0.27
0.31
0.32
0.07
11.30%
9.64%
—
15.48
EPS growth%
10.99
10.63
10.44
11.21
13.26
12.72
10.82
9.71
8.38
9.88
10.84
9.88
10.73
60
0.05
Bookvalue per sh฿
0.10
0.12
0.13
0.14
0.14
0.16
0.17
0.20
0.20
0.23
0.05
10.31%
9.82%
—
0.04
FCF per share฿
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.04
2.50%
4.07%
—
0.06
Dividend per sh฿
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.08
(4.39%)
1.67%
—
3.28
Div yield (avg)%
11.99
12.20
13.82
12.93
15.92
16.06
15.66
15.35
16.23
16.10
8.41
16.06
15.50
21
28.76
Payout ratio%
20.74
19.53
18.56
20.91
18.29
16.57
18.86
16.56
17.66
16.43
17.70
16.57
18.43
22
1.167
Shares (diluted)B
1.122
1.142
1.268
1.163
1.220
1.269
1.212
1.341
1.382
1.524
1.126
4.54%
2.71%
24
24.74
Buyback yield%
12.77
9.98
12.46
10.59
9.93
11.12
11.78
13.17
15.40
18.01
19.07
13.17
12.12
49
1.226
D/E ratiox
0.627
0.669
0.674
0.599
0.582
0.618
0.538
0.518
0.465
0.466
0.169
0.518
0.590
60
46.18
Enterprise value฿M
120.7
124.6
113.7
96.63
90.98
89.79
95.37
91.25
88.37
81.88
27.14
(2.09%)
(3.24%)
21
43.94
LT debt฿M
72.35
66.91
74.81
75.18
81.28
80.42
88.99
89.94
85.80
96.82
86.35
3.56%
4.09%
72
Revenue
฿232.5M
5.66%
1.00×
Cost of revenue
฿144.9M
5.90%
1.02×
Operating expenses
฿49.90M
5.10%
0.95×
Cash and investments
17.43%
Goodwill & intangibles
16.89%