10.52
Revenue฿M
29.10
29.30
30.29
31.30
32.14
33.61
33.97
34.75
36.10
36.14
11.25
2.37%
2.34%
82
25.44
Revenue growth%
17.55
18.18
16.16
19.07
17.63
16.02
13.54
12.59
9.61
9.81
26.58
12.59
16.09
58
5.26
Gross margin%
13.27
13.58
13.63
12.64
15.49
17.01
17.66
20.16
21.99
23.57
3.55
20.16
16.25
52
27.03
Operating margin%
6.40
9.39
9.28
7.68
4.77
4.32
2.81
3.77
2.22
5.05
14.99
3.77
4.91
50
8.42
Net margin%
13.60
15.52
13.33
12.02
14.11
15.17
15.15
17.10
18.66
20.11
27.61
17.10
15.16
90
22.40
P/E ratio (avg)x
19.59
21.65
23.16
23.38
23.61
23.06
22.96
25.51
26.31
30.39
14.20
25.51
23.27
26
24.25
EV/EBITx
20.95
22.93
25.14
26.74
26.96
28.52
27.56
30.12
28.26
29.85
24.42
28.52
27.26
91
5.80
FCF yield (avg)%
22.78
22.47
21.16
23.59
21.44
23.60
25.73
26.38
28.38
29.16
23.83
26.38
23.59
46
15.26
FCF margin%
6.06
5.71
6.05
5.90
3.57
6.47
5.72
7.18
5.23
6.28
11.85
6.28
5.98
69
1.276
FCF / Net incomex
0.509
0.513
0.585
0.656
0.774
0.816
0.856
0.840
0.987
1.016
0.120
0.856
0.795
56
5.28
ROIC%
23.11
20.53
18.60
17.86
19.24
21.13
23.24
23.00
25.61
25.35
11.89
23.24
22.06
41
28.29
Return on equity%
13.73
15.39
13.03
14.52
14.16
16.00
17.30
18.34
18.75
16.91
16.27
17.30
15.69
71
29.37
Return on assets%
2.96
0.41
0.40
2.36
5.10
4.22
4.68
2.91
4.66
3.05
6.90
4.22
3.01
78
0.01
EPS฿
0.05
0.05
0.05
0.06
0.06
0.05
0.06
0.06
0.06
0.05
0.01
(0.90%)
0.08%
—
29.95
EPS growth%
20.98
20.38
21.51
18.82
21.33
23.96
25.73
23.51
21.27
21.77
24.66
23.51
21.42
72
0.04
Bookvalue per sh฿
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.06
(3.39%)
(3.52%)
—
0.05
FCF per share฿
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.08
0.09
0.09
0.05
1.96%
3.70%
—
0.03
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
4.64%
4.15%
—
26.23
Div yield (avg)%
20.97
20.90
22.67
22.62
24.81
21.90
19.15
21.05
19.03
21.57
4.68
21.05
21.31
17
7.23
Payout ratio%
18.48
21.37
22.48
22.11
19.14
20.51
21.33
22.84
25.84
27.69
27.07
22.84
21.74
87
303.2
Shares (diluted)M
407.0
409.2
392.3
405.0
398.0
427.4
464.4
537.1
528.2
526.4
297.5
5.75%
4.16%
66
26.40
Buyback yield%
3.81
5.62
7.62
10.39
10.69
10.20
11.52
11.58
13.91
16.10
20.23
11.58
10.54
39
1.582
D/E ratiox
1.762
1.771
2.047
2.056
2.324
2.333
2.475
2.671
2.787
3.004
0.603
2.671
2.329
93
12.97
Enterprise value฿M
22.67
21.03
18.53
17.01
15.54
13.87
13.14
11.99
10.54
11.45
27.01
(5.92%)
(6.98%)
54
30.92
LT debt฿M
38.50
35.13
36.37
36.15
35.81
31.62
33.35
36.27
35.09
38.02
27.72
1.21%
0.10%
43
Revenue
฿36.14M
2.34%
1.00×
Cost of revenue
฿21.56M
2.46%
1.01×
Operating expenses
฿5.284M
2.22%
0.99×
Spread over hurdle
(2.75%)