96.93
Revenue฿M
180.7
186.8
192.9
203.1
213.9
218.4
222.9
237.6
242.0
253.9
105.1
3.49%
3.64%
61
13.01
Revenue growth%
12.42
9.57
11.68
11.56
10.19
11.28
11.26
9.51
8.22
8.35
11.25
9.51
10.72
94
15.44
Gross margin%
23.52
22.23
24.91
23.17
22.54
21.24
18.91
16.46
16.29
16.85
25.08
16.85
21.74
36
3.09
Operating margin%
14.37
17.30
14.98
15.56
14.92
12.38
10.23
10.13
7.73
9.35
23.57
10.13
13.37
12
26.30
Net margin%
15.96
13.99
16.80
17.28
16.84
17.24
20.14
21.50
21.53
23.58
4.93
21.50
17.26
63
29.32
P/E ratio (avg)x
18.12
17.92
16.55
18.25
16.95
18.53
18.01
18.13
16.55
15.27
9.365
18.01
17.97
35
15.90
EV/EBITx
21.87
23.30
23.89
24.82
26.30
27.16
31.71
31.11
32.99
37.10
33.49
31.71
26.73
12
17.92
FCF yield (avg)%
11.35
11.87
11.10
13.91
14.77
15.75
17.37
15.49
17.53
18.70
16.69
17.37
15.13
63
9.50
FCF margin%
15.00
13.83
13.30
14.45
15.88
14.34
12.30
9.77
12.46
11.18
27.46
12.30
13.57
12
1.428
FCF / Net incomex
1.532
1.447
1.588
1.537
1.601
1.776
1.962
2.233
2.509
2.487
0.658
2.233
1.689
32
19.71
ROIC%
9.88
8.24
5.62
4.25
4.32
5.06
5.56
7.23
4.79
7.40
10.03
5.56
5.59
69
5.68
Return on equity%
4.96
2.13
2.27
1.90
0.40
0.40
0.40
0.44
0.40
1.75
7.39
0.40
1.09
64
6.74
Return on assets%
8.38
10.45
8.19
9.61
11.08
10.50
12.41
10.36
11.98
10.10
4.00
10.50
10.40
75
0.04
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
7.14%
6.31%
—
14.47
EPS growth%
16.54
19.24
21.70
20.61
17.93
18.56
18.77
18.36
20.38
23.09
6.22
18.77
19.01
13
0.01
Bookvalue per sh฿
0.03
0.03
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.01
8.63%
8.40%
—
0.05
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.05
(4.68%)
(1.37%)
—
0.04
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
4.61%
3.37%
—
13.35
Div yield (avg)%
18.07
17.66
17.20
14.38
16.15
15.45
14.21
15.96
17.65
20.13
24.18
15.96
16.68
65
17.53
Payout ratio%
16.80
18.40
15.98
15.71
16.97
19.22
20.22
19.55
20.48
22.99
17.44
20.22
18.81
18
2.281
Shares (diluted)B
2.561
2.310
2.364
2.410
2.324
2.391
2.565
2.335
2.406
2.406
2.248
0.69%
0.08%
24
5.59
Buyback yield%
28.89
29.11
26.87
25.50
23.49
22.23
21.26
23.75
20.81
17.95
13.30
21.26
23.62
66
0.681
D/E ratiox
1.353
1.427
1.461
1.491
1.573
1.571
1.515
1.647
1.798
1.727
0.411
1.647
1.543
42
38.25
Enterprise value฿M
67.94
73.72
78.31
71.21
73.74
76.58
71.80
66.15
66.14
60.23
88.55
(3.97%)
(0.51%)
83
40.41
LT debt฿M
17.82
17.64
17.26
17.38
15.95
17.36
18.54
20.81
23.82
23.47
29.85
8.03%
4.12%
76
Revenue
฿253.9M
3.64%
1.00×
Cost of revenue
฿147.2M
3.90%
1.03×
Operating expenses
฿30.93M
3.43%
0.98×
Goodwill & intangibles
17.79%
Spread over hurdle
22.87%