17.58
Revenue฿M
55.20
58.22
60.76
62.32
65.42
67.65
72.69
76.05
78.63
81.34
18.78
4.45%
4.22%
89
4.84
Revenue growth%
15.23
15.45
13.53
12.33
11.49
10.18
8.71
7.90
10.30
8.93
28.11
8.93
10.89
17
13.63
Gross margin%
14.56
12.65
10.84
11.84
12.53
10.24
10.81
9.24
12.06
11.76
7.65
10.81
11.80
18
17.66
Operating margin%
26.06
26.72
27.29
28.04
30.82
32.94
33.54
34.33
33.62
32.94
14.84
33.54
31.88
35
22.88
Net margin%
5.38
6.77
4.18
2.96
0.40
0.40
0.40
0.40
0.40
2.02
4.37
0.40
1.21
24
24.40
P/E ratio (avg)x
13.53
14.32
14.35
14.33
14.43
15.33
13.76
12.09
10.23
10.28
18.59
12.09
14.04
67
18.79
EV/EBITx
15.92
15.19
16.33
16.25
17.28
18.69
19.61
20.53
21.57
24.94
8.240
20.53
17.98
9
2.00
FCF yield (avg)%
20.86
22.45
22.16
24.51
24.81
23.04
23.28
25.91
28.83
29.22
15.41
25.91
23.90
16
21.55
FCF margin%
8.62
6.78
5.23
6.10
5.65
5.10
5.06
3.36
5.04
6.00
17.90
5.06
5.44
26
1.271
FCF / Net incomex
1.443
1.608
1.641
1.982
2.267
2.738
2.713
2.668
2.809
2.771
1.104
2.738
2.467
55
5.95
ROIC%
27.59
25.13
22.64
24.49
27.01
24.68
22.93
21.44
21.48
23.34
28.49
22.93
23.92
88
18.88
Return on equity%
12.07
13.43
11.48
13.00
11.16
9.90
8.26
7.18
6.64
7.14
15.63
7.18
10.53
56
5.37
Return on assets%
2.68
3.12
5.57
3.24
4.18
3.12
0.40
0.40
0.40
1.14
12.75
0.40
2.90
25
0.03
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(1.09%)
(2.94%)
—
27.22
EPS growth%
8.30
8.01
6.89
4.33
4.49
1.73
2.18
1.60
3.22
3.84
7.04
2.18
4.09
44
0.01
Bookvalue per sh฿
0.03
0.03
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.02
3.99%
4.46%
—
0.03
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
2.33%
(2.23%)
—
0.05
Dividend per sh฿
0.04
0.04
0.05
0.05
0.06
0.05
0.06
0.06
0.07
0.06
0.02
3.07%
5.51%
—
20.91
Div yield (avg)%
11.34
13.38
13.54
13.39
14.69
12.14
10.59
8.54
5.85
3.55
14.56
8.54
11.74
6
27.25
Payout ratio%
16.44
15.63
14.82
12.80
14.79
15.42
16.82
14.04
12.59
15.32
8.97
15.32
15.07
18
532.9
Shares (diluted)M
628.1
677.5
673.5
694.2
694.0
629.5
612.4
581.6
589.5
604.0
552.7
(2.74%)
(0.11%)
38
2.05
Buyback yield%
12.72
10.33
7.71
5.54
4.45
2.55
0.40
2.03
4.64
5.17
8.74
2.55
4.91
62
0.764
D/E ratiox
0.435
0.402
0.392
0.403
0.406
0.398
0.412
0.360
0.390
0.372
0.877
0.390
0.400
23
32.99
Enterprise value฿M
44.74
48.66
48.92
48.31
54.19
52.62
55.14
61.77
65.72
71.63
5.523
5.74%
5.81%
28
36.67
LT debt฿M
79.60
88.02
91.46
105.5
118.1
122.0
139.3
131.7
126.5
118.6
8.443
0.09%
4.55%
22
Revenue
฿81.34M
4.22%
1.00×
Cost of revenue
฿36.32M
3.90%
0.97×
Operating expenses
฿17.18M
4.04%
0.98×
Spread over hurdle
13.68%