34.75
Revenue฿M
31.36
32.97
34.95
37.64
40.31
42.85
45.07
47.37
51.30
54.44
38.30
6.20%
6.61%
56
27.33
Revenue growth%
27.70
25.04
26.65
28.99
27.68
28.50
29.89
28.44
28.09
28.44
11.83
28.44
28.27
55
24.07
Gross margin%
19.22
17.30
15.78
17.60
16.71
16.68
14.56
15.59
16.48
19.13
6.39
16.48
16.69
28
22.25
Operating margin%
14.44
16.43
17.70
15.07
14.69
15.62
16.05
17.66
20.58
21.15
28.20
17.66
16.24
15
29.08
Net margin%
14.78
13.23
14.26
12.33
10.21
12.86
10.65
10.16
9.70
7.42
21.89
10.16
11.49
70
19.28
P/E ratio (avg)x
7.223
7.855
7.469
7.940
7.937
8.792
8.664
9.353
9.883
10.92
17.61
9.353
8.302
79
32.07
EV/EBITx
40.41
38.78
36.97
42.78
45.23
46.24
50.05
56.19
63.03
58.93
27.45
56.19
45.73
23
18.81
FCF yield (avg)%
13.03
11.24
12.17
10.03
9.92
10.26
7.72
10.35
13.05
14.20
22.03
10.35
10.79
43
15.72
FCF margin%
22.51
24.82
25.22
24.50
26.13
28.26
25.75
24.50
24.10
24.39
23.66
24.50
24.66
45
1.557
FCF / Net incomex
0.245
0.215
0.197
0.194
0.213
0.193
0.198
0.205
0.190
0.191
0.468
0.193
0.198
20
25.30
ROIC%
25.61
28.55
31.16
30.34
32.45
35.03
36.43
36.59
36.07
36.59
17.58
36.43
33.74
40
23.17
Return on equity%
23.94
22.45
23.51
26.19
26.68
26.06
26.66
23.96
24.46
23.62
5.02
24.46
24.21
59
25.91
Return on assets%
2.64
0.40
0.40
0.40
0.40
1.56
0.40
0.40
0.40
0.40
13.05
0.40
0.40
29
0.05
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.06
5.16%
3.44%
—
13.50
EPS growth%
20.13
22.58
24.08
25.92
23.39
25.69
28.69
26.41
25.84
25.78
16.07
25.84
25.74
47
0.04
Bookvalue per sh฿
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.07
0.06
0.02%
0.49%
—
0.05
FCF per share฿
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.04
(2.02%)
(2.96%)
—
0.05
Dividend per sh฿
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.04
0.04
0.06
(3.45%)
(1.97%)
—
19.96
Div yield (avg)%
18.83
16.24
17.81
14.92
15.60
13.74
13.93
12.38
13.18
15.14
17.73
13.74
15.03
69
4.04
Payout ratio%
5.88
4.38
2.00
4.18
2.95
2.27
3.11
2.84
3.89
6.46
27.94
3.11
3.50
44
423.8
Shares (diluted)M
538.7
492.3
536.9
581.7
599.3
558.7
596.5
622.4
648.0
724.0
412.9
3.86%
3.30%
67
20.79
Buyback yield%
6.55
3.66
2.63
3.98
5.16
3.62
1.30
3.27
6.26
5.45
16.13
3.62
3.82
44
1.292
D/E ratiox
1.132
0.977
0.979
1.031
0.904
0.860
0.822
0.733
0.730
0.637
0.511
0.733
0.882
46
9.704
Enterprise value฿M
80.94
94.26
102.3
109.9
115.2
136.8
142.3
142.5
144.6
155.5
51.90
6.20%
6.90%
49
6.614
LT debt฿M
9.874
9.841
9.425
8.887
7.964
8.463
8.323
8.777
8.296
8.724
59.45
1.84%
(1.90%)
21
Revenue
฿54.44M
6.61%
1.00×
Cost of revenue
฿37.38M
6.79%
1.02×
Operating expenses
฿5.274M
5.34%
0.89×
Goodwill & intangibles
16.23%
Spread over hurdle
77.79%