58.17
Revenue฿M
36.59
39.57
41.15
43.27
46.87
50.14
52.37
55.71
59.90
63.34
60.70
6.20%
6.23%
73
7.27
Revenue growth%
21.75
23.04
23.94
24.71
24.26
25.12
27.64
25.32
23.16
24.99
7.07
25.12
24.48
24
16.00
Gross margin%
14.62
14.38
17.01
14.26
14.72
17.51
14.59
12.08
12.38
11.84
7.27
12.38
14.49
74
4.86
Operating margin%
16.59
19.49
20.86
19.48
21.88
23.25
21.26
23.48
26.38
27.02
6.40
23.48
21.57
83
13.27
Net margin%
3.05
3.33
5.10
4.74
4.76
7.07
5.24
4.11
6.20
3.54
27.67
5.24
4.75
23
21.80
P/E ratio (avg)x
23.63
24.47
21.82
23.15
22.68
23.00
19.98
19.40
17.35
14.92
15.90
19.40
22.25
68
20.47
EV/EBITx
10.84
10.12
9.279
8.736
8.935
9.140
9.859
9.610
9.340
10.30
24.00
9.610
9.475
59
15.28
FCF yield (avg)%
27.73
26.96
29.79
32.67
32.79
35.61
37.02
39.88
42.30
43.62
18.39
39.88
34.20
28
18.36
FCF margin%
19.60
21.75
21.76
22.13
21.97
19.08
20.07
21.22
21.66
20.95
22.00
20.95
21.44
53
1.683
FCF / Net incomex
2.117
1.989
1.958
1.855
1.830
1.955
2.228
2.045
2.298
2.258
1.162
2.228
2.017
84
7.76
ROIC%
20.39
22.24
20.38
19.34
17.66
14.82
17.06
15.17
17.55
18.30
22.18
17.06
17.98
25
4.54
Return on equity%
15.36
16.29
16.90
14.70
15.99
15.97
13.50
12.10
12.80
11.39
22.25
12.80
15.03
31
5.29
Return on assets%
22.63
22.47
23.00
25.50
27.04
30.00
31.59
33.94
34.38
33.49
15.68
33.49
28.52
31
0.13
EPS฿
0.18
0.19
0.20
0.19
0.19
0.18
0.15
0.16
0.17
0.17
0.15
(1.72%)
0.18%
—
27.54
EPS growth%
20.19
21.66
18.99
16.75
19.54
20.87
21.49
23.69
23.57
21.92
23.60
21.92
21.18
55
0.08
Bookvalue per sh฿
0.15
0.14
0.13
0.14
0.13
0.13
0.13
0.14
0.13
0.14
0.30
1.98%
0.05%
—
0.25
FCF per share฿
0.08
0.07
0.06
0.07
0.07
0.06
0.06
0.07
0.06
0.07
0.30
1.40%
(0.70%)
—
0.27
Dividend per sh฿
0.25
0.21
0.21
0.21
0.19
0.19
0.16
0.17
0.18
0.18
0.30
(0.38%)
(4.41%)
—
8.11
Div yield (avg)%
17.58
15.33
14.23
11.23
9.58
9.98
12.66
12.07
14.74
15.94
7.23
12.66
13.44
66
23.99
Payout ratio%
26.35
29.23
28.81
27.48
26.77
23.84
25.82
24.70
25.11
24.17
14.86
24.70
26.09
77
214.9
Shares (diluted)M
190.1
211.1
239.7
241.5
240.3
234.5
240.0
226.7
228.1
212.3
206.2
(2.45%)
0.92%
30
16.09
Buyback yield%
8.77
7.22
4.84
6.54
4.11
3.64
6.61
9.27
8.21
8.45
2.03
8.21
6.91
51
0.142
D/E ratiox
0.588
0.540
0.600
0.528
0.467
0.433
0.421
0.394
0.417
0.457
1.233
0.421
0.462
12
29.59
Enterprise value฿M
13.07
12.74
12.29
12.87
11.69
10.53
10.52
9.825
10.21
10.20
69.35
(2.68%)
(2.77%)
84
69.87
LT debt฿M
54.93
52.16
48.48
45.86
41.61
40.48
43.94
47.75
43.91
46.69
10.59
2.33%
(1.68%)
26
Revenue
฿63.34M
6.23%
1.00×
Cost of revenue
฿44.33M
6.23%
1.00×
Operating expenses
฿9.821M
6.36%
1.01×
Goodwill & intangibles
17.05%
Spread over hurdle
40.91%