4.342
Revenue฿M
27.81
28.67
30.13
30.96
31.93
33.79
35.95
38.18
40.71
42.91
4.859
6.09%
4.96%
32
3.69
Revenue growth%
12.99
10.05
10.00
9.20
6.69
9.04
10.76
10.59
10.02
9.34
27.92
10.02
10.01
20
28.83
Gross margin%
11.94
13.96
11.45
9.53
8.78
10.41
7.63
10.21
11.85
12.70
7.58
10.41
10.93
85
20.04
Operating margin%
25.65
24.01
25.93
27.81
28.35
29.91
29.07
26.63
27.99
25.62
20.85
27.99
27.22
38
15.42
Net margin%
20.60
22.02
21.88
20.88
21.71
20.33
20.22
19.50
21.47
21.05
11.83
20.33
20.96
24
14.04
P/E ratio (avg)x
21.77
23.60
27.77
29.03
33.59
32.54
37.56
36.81
39.85
41.96
30.31
37.56
33.07
24
8.879
EV/EBITx
8.609
8.305
8.282
8.585
9.436
9.986
9.076
8.249
7.649
7.580
17.35
8.249
8.445
11
12.63
FCF yield (avg)%
19.47
19.74
22.51
24.29
24.18
22.76
23.44
25.66
24.61
22.94
21.03
23.44
23.19
61
4.09
FCF margin%
15.52
16.46
16.43
13.46
11.51
11.22
13.30
14.04
13.17
13.38
29.80
13.30
13.42
90
1.403
FCF / Net incomex
2.223
2.352
2.413
2.357
2.342
2.422
2.533
2.687
3.137
3.363
0.572
2.687
2.418
94
20.58
ROIC%
30.59
29.61
26.81
25.31
24.17
24.87
24.39
23.74
26.33
25.20
6.18
24.87
25.26
50
25.96
Return on equity%
11.61
13.82
12.45
10.49
11.30
13.28
11.31
13.00
13.50
14.73
2.50
13.28
12.72
71
16.96
Return on assets%
20.93
23.50
23.00
23.83
23.47
24.86
23.22
23.52
25.22
27.03
21.59
24.86
23.51
25
0.12
EPS฿
0.15
0.16
0.15
0.15
0.17
0.18
0.18
0.18
0.18
0.19
0.13
3.00%
2.77%
—
7.71
EPS growth%
5.42
7.32
6.99
7.99
10.26
8.63
10.57
9.04
10.71
13.08
26.71
10.57
8.84
18
0.14
Bookvalue per sh฿
0.18
0.17
0.19
0.21
0.24
0.25
0.27
0.30
0.31
0.31
0.17
5.18%
7.18%
—
0.08
FCF per share฿
0.18
0.19
0.21
0.23
0.27
0.30
0.28
0.33
0.38
0.43
0.16
9.59%
9.43%
—
0.05
Dividend per sh฿
0.04
0.04
0.05
0.05
0.06
0.07
0.06
0.07
0.07
0.07
0.11
3.38%
6.34%
—
20.87
Div yield (avg)%
15.39
16.31
17.84
15.20
15.32
13.12
11.16
10.08
9.19
6.34
3.62
10.08
14.16
64
17.66
Payout ratio%
13.23
11.42
11.76
12.87
10.15
10.77
11.90
14.44
16.47
18.18
20.14
14.44
12.38
46
97.33
Shares (diluted)M
159.7
163.6
147.3
144.6
163.3
175.1
177.5
183.2
200.5
194.3
97.81
3.53%
2.92%
43
14.16
Buyback yield%
2.85
3.06
3.60
2.77
2.08
0.40
0.40
1.71
0.40
0.40
5.37
0.40
1.89
74
1.346
D/E ratiox
1.673
1.637
1.773
1.833
2.054
2.137
2.226
2.563
2.850
2.703
1.585
2.563
2.096
17
26.66
Enterprise value฿M
29.98
31.26
35.14
38.03
38.58
44.07
49.03
56.25
64.56
70.40
3.686
12.78%
10.54%
6
33.07
LT debt฿M
5.815
6.203
6.209
5.556
5.289
5.669
5.952
5.636
6.024
5.880
21.42
2.14%
(0.40%)
59
Revenue
฿42.91M
4.96%
1.00×
Cost of revenue
฿30.04M
4.96%
1.00×
Operating expenses
฿8.604M
4.47%
0.95×
Spread over hurdle
(0.01%)