479.3
Revenue฿M
381.5
410.4
433.2
460.3
482.5
527.6
552.9
584.6
612.0
642.0
531.8
5.88%
5.97%
82
9.89
Revenue growth%
13.19
10.35
11.73
13.21
14.65
12.19
13.03
10.66
8.66
5.93
13.58
10.66
11.96
88
6.16
Gross margin%
10.36
8.51
7.13
4.71
7.13
5.61
3.65
4.51
6.23
4.13
16.73
4.51
5.92
62
13.59
Operating margin%
33.57
34.73
32.05
29.27
30.31
32.39
30.03
30.94
33.38
33.77
21.07
32.39
32.22
79
25.24
Net margin%
14.36
13.32
15.52
15.72
13.30
16.18
13.85
13.13
14.18
13.14
17.44
13.85
14.02
17
16.47
P/E ratio (avg)x
17.28
15.97
14.56
15.49
15.41
13.88
12.91
12.22
11.62
12.14
37.03
12.22
14.22
25
14.63
EV/EBITx
22.32
22.81
22.23
24.79
27.27
27.97
31.50
34.30
37.13
41.65
12.93
34.30
27.62
73
7.48
FCF yield (avg)%
9.17
8.62
8.03
5.97
8.51
6.82
7.93
6.58
5.22
6.39
6.63
6.58
7.38
17
20.96
FCF margin%
12.15
14.68
13.90
15.15
15.02
16.85
14.13
16.27
16.65
14.03
28.85
16.27
14.85
44
0.286
FCF / Net incomex
0.324
0.291
0.282
0.252
0.263
0.247
0.234
0.216
0.235
0.262
1.746
0.235
0.257
68
5.45
ROIC%
25.12
23.54
22.07
23.54
24.44
23.83
24.77
27.41
25.26
26.32
29.49
25.26
24.60
43
2.29
Return on equity%
11.60
10.99
10.27
11.00
13.28
12.83
15.07
15.05
16.16
18.39
16.68
15.07
13.05
14
14.24
Return on assets%
21.52
19.51
20.35
17.88
16.23
16.59
17.96
17.71
16.93
19.92
24.51
17.71
17.92
72
0.02
EPS฿
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.02
7.97%
6.26%
—
15.35
EPS growth%
3.21
5.23
3.92
3.26
5.46
3.30
1.73
0.48
2.73
2.35
22.56
2.35
3.23
10
0.02
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
(4.19%)
(0.30%)
—
0.01
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(9.25%)
(6.73%)
—
—
Dividend per sh฿
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
—
7.37%
10.39%
—
20.00
Div yield (avg)%
26.53
25.08
23.11
21.22
22.32
25.00
27.77
25.65
24.91
25.02
5.03
25.02
25.01
74
8.43
Payout ratio%
6.39
9.11
6.22
8.45
8.96
10.33
9.72
12.06
11.82
11.59
21.95
11.59
9.41
41
26.13
Shares (diluted)B
22.44
22.58
23.21
20.36
22.25
23.45
25.40
21.93
20.57
21.79
25.62
(0.41%)
(0.30%)
57
4.76
Buyback yield%
16.89
19.86
20.11
19.22
18.40
15.73
17.39
16.39
15.40
17.76
3.76
16.39
17.57
23
0.477
D/E ratiox
0.753
0.798
0.750
0.777
0.823
0.878
0.858
0.928
0.934
0.822
1.134
0.878
0.823
33
279.0
Enterprise value฿M
533.8
602.6
543.0
506.7
521.5
473.8
523.2
570.6
564.5
595.8
171.1
2.70%
1.44%
32
0.571
LT debt฿B
0.920
0.984
1.111
1.214
1.322
1.436
1.518
1.568
1.784
1.773
0.515
6.04%
8.42%
68
Revenue
฿642.0M
5.97%
1.00×
Cost of revenue
฿356.7M
6.43%
1.04×
Operating expenses
฿76.79M
5.27%
0.94×
Goodwill & intangibles
17.27%
Spread over hurdle
76.70%