125.9
Revenue฿M
87.96
95.92
102.6
107.3
112.1
120.7
129.0
137.5
149.7
160.0
128.8
7.37%
6.61%
80
13.67
Revenue growth%
3.14
1.99
0.80
1.00
0.40
0.40
3.15
2.21
0.43
3.04
8.07
2.21
1.50
5
9.87
Gross margin%
7.56
5.85
7.19
7.57
8.26
8.66
6.31
7.07
7.24
9.80
2.55
7.24
7.40
28
17.29
Operating margin%
26.38
29.15
30.80
28.38
28.17
30.95
33.20
34.33
37.04
35.89
18.22
34.33
30.88
36
16.09
Net margin%
26.36
29.24
26.35
27.31
29.39
28.08
29.09
29.76
29.81
27.99
9.74
29.09
28.58
12
32.86
P/E ratio (avg)x
43.92
47.19
51.95
52.98
58.41
63.12
62.74
71.44
75.49
77.95
15.13
71.44
60.58
7
17.38
EV/EBITx
7.825
8.341
8.231
7.480
7.913
7.336
7.172
7.819
8.313
7.553
8.763
7.553
7.822
61
15.29
FCF yield (avg)%
21.83
21.80
22.68
22.77
24.75
25.91
23.97
25.29
25.67
23.92
28.24
25.29
23.94
17
5.03
FCF margin%
20.11
19.93
21.12
23.81
21.24
24.23
22.69
20.68
20.97
20.43
25.96
20.97
21.05
16
1.602
FCF / Net incomex
0.546
0.588
0.650
0.699
0.680
0.665
0.716
0.718
0.694
0.715
1.548
0.715
0.687
54
12.45
ROIC%
21.74
20.69
23.40
21.77
23.48
21.70
21.35
23.45
22.06
20.11
28.88
21.70
21.75
10
4.64
Return on equity%
8.83
7.27
7.43
7.97
6.53
8.67
7.60
5.14
8.06
8.92
5.22
8.06
7.79
92
18.61
Return on assets%
16.35
15.91
16.22
17.18
17.38
15.17
13.98
11.87
12.36
10.01
27.51
12.36
15.54
61
0.05
EPS฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
(1.68%)
(0.40%)
—
5.19
EPS growth%
8.65
6.52
4.18
2.96
3.64
0.69
1.12
1.22
2.55
0.45
12.04
1.12
2.75
32
0.04
Bookvalue per sh฿
0.07
0.08
0.08
0.09
0.09
0.09
0.11
0.11
0.13
0.13
0.04
8.01%
6.50%
—
0.03
FCF per share฿
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.06
(1.47%)
(1.14%)
—
0.05
Dividend per sh฿
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.07
(4.79%)
(3.67%)
—
17.54
Div yield (avg)%
7.67
8.11
8.45
5.85
4.85
3.61
1.28
3.85
5.32
7.39
8.41
3.85
5.59
68
19.84
Payout ratio%
11.98
11.26
8.83
8.29
8.13
8.08
6.18
5.69
7.00
4.70
7.29
6.18
8.11
73
815.0
Shares (diluted)M
758.8
717.1
773.1
687.1
631.1
617.1
662.1
585.0
635.8
660.3
809.2
0.91%
(2.51%)
40
13.66
Buyback yield%
7.69
8.89
9.40
8.34
7.41
10.08
12.29
12.47
10.91
11.05
8.12
11.05
9.74
35
1.433
D/E ratiox
0.246
0.266
0.289
0.277
0.267
0.267
0.253
0.264
0.298
0.328
0.590
0.267
0.267
10
37.42
Enterprise value฿M
86.04
92.92
102.6
109.1
116.5
135.7
133.6
150.3
169.9
190.1
158.7
10.29%
8.77%
38
134.9
LT debt฿M
24.27
24.32
28.17
31.71
35.33
34.24
37.16
36.37
40.53
39.09
117.9
2.04%
6.51%
15
Revenue
฿160.0M
6.61%
1.00×
Cost of revenue
฿112.0M
6.61%
1.00×
Operating expenses
฿26.97M
6.12%
0.96×
Goodwill & intangibles
15.41%
Spread over hurdle
(2.16%)