101.5
Revenue฿M
72.83
77.83
84.27
91.67
100.8
111.3
122.8
133.9
144.0
155.8
110.1
9.11%
8.78%
26
25.80
Revenue growth%
4.90
3.80
3.39
5.61
3.45
4.40
4.84
2.01
1.87
4.52
24.72
4.40
4.10
28
28.73
Gross margin%
13.68
16.42
16.67
14.55
14.46
11.65
13.67
14.99
16.68
14.28
23.54
14.28
14.51
85
28.30
Operating margin%
11.14
12.87
12.35
11.29
14.06
14.82
11.83
12.81
12.91
10.50
29.35
12.81
12.58
57
10.72
Net margin%
31.50
32.27
34.01
31.11
30.72
30.85
29.21
28.97
26.89
26.64
7.92
28.97
30.79
63
6.553
P/E ratio (avg)x
9.004
8.352
8.776
9.066
8.759
8.158
8.463
7.895
8.454
8.594
14.69
8.454
8.528
74
28.76
EV/EBITx
29.89
28.58
28.17
30.96
29.29
27.33
27.12
24.60
22.06
20.45
37.36
24.60
27.75
69
10.31
FCF yield (avg)%
24.84
22.09
22.46
19.64
18.12
16.77
16.96
16.98
14.06
15.07
19.13
16.77
17.55
93
3.80
FCF margin%
14.40
14.21
14.57
14.41
12.74
10.84
12.29
13.53
15.33
17.41
26.23
13.53
14.30
12
1.186
FCF / Net incomex
0.484
0.456
0.499
0.504
0.565
0.589
0.568
0.555
0.527
0.522
1.192
0.555
0.524
19
18.13
ROIC%
7.31
6.82
4.87
5.87
5.62
7.47
4.48
2.66
1.80
4.03
26.87
4.03
5.24
31
29.86
Return on equity%
25.15
22.25
21.73
23.12
24.93
25.25
22.71
21.68
24.55
23.44
3.83
23.44
23.28
49
6.11
Return on assets%
12.37
14.72
13.78
11.92
13.73
13.93
15.08
17.80
17.88
16.40
28.88
16.40
14.33
19
0.09
EPS฿
0.18
0.16
0.17
0.15
0.16
0.17
0.18
0.19
0.18
0.16
0.09
(0.25%)
(0.32%)
—
7.65
EPS growth%
2.81
2.40
1.28
0.40
1.71
0.40
1.84
1.84
0.40
0.40
8.84
0.40
1.49
85
0.09
Bookvalue per sh฿
0.24
0.25
0.25
0.27
0.33
0.35
0.42
0.43
0.43
0.51
0.15
9.43%
8.84%
—
0.15
FCF per share฿
0.08
0.08
0.09
0.09
0.10
0.11
0.11
0.11
0.13
0.13
0.23
6.41%
5.11%
—
0.22
Dividend per sh฿
0.09
0.10
0.10
0.11
0.11
0.09
0.08
0.09
0.08
0.09
0.06
(3.91%)
0.16%
—
26.31
Div yield (avg)%
15.79
14.69
14.25
13.07
12.73
14.05
12.62
12.90
12.65
13.35
11.95
12.90
13.21
42
19.64
Payout ratio%
14.89
14.56
16.39
16.89
18.70
17.46
20.23
21.48
20.99
22.24
25.12
20.99
18.08
93
219.5
Shares (diluted)M
225.6
217.4
233.8
259.4
261.6
280.2
277.4
309.1
294.5
303.9
222.9
3.04%
3.17%
17
13.10
Buyback yield%
4.43
4.05
3.08
1.39
0.42
0.77
0.40
0.40
0.40
0.40
2.68
0.40
0.60
23
1.129
D/E ratiox
1.723
1.712
1.600
1.455
1.609
1.823
1.902
2.099
2.237
2.176
0.470
2.099
1.773
66
29.76
Enterprise value฿M
107.3
103.2
101.4
98.93
97.30
88.89
91.92
88.41
88.75
96.04
95.79
(0.26%)
(0.74%)
58
171.5
LT debt฿M
49.84
55.62
56.09
53.08
50.53
46.67
42.66
43.16
39.41
36.30
93.22
(6.40%)
(4.30%)
7
Revenue
฿155.8M
8.78%
1.00×
Cost of revenue
฿87.66M
9.20%
1.04×
Operating expenses
฿15.16M
7.80%
0.91×
Cash and investments
18.98%
Spread over hurdle
65.39%