41.92
Revenue฿M
104.6
113.4
121.8
128.1
136.2
143.4
151.1
162.7
176.1
190.6
45.88
6.96%
6.76%
17
2.30
Revenue growth%
6.71
9.01
11.09
10.82
11.79
13.83
14.34
15.33
16.91
13.92
22.18
14.34
12.81
32
4.84
Gross margin%
0.40
2.16
0.93
3.44
0.87
1.29
0.40
0.40
0.40
1.47
25.18
0.40
0.90
81
4.58
Operating margin%
5.19
5.49
8.28
10.50
12.60
14.17
13.24
13.88
11.85
9.93
29.84
13.24
11.18
7
24.16
Net margin%
24.41
22.46
24.28
23.55
22.49
23.89
21.23
20.96
22.41
24.30
18.46
22.41
23.02
56
12.08
P/E ratio (avg)x
42.32
46.93
45.25
43.84
49.37
51.42
48.48
55.47
59.48
58.10
16.39
55.47
48.93
18
6.191
EV/EBITx
10.22
11.51
13.36
15.77
15.68
18.66
19.19
22.77
27.45
28.79
31.77
22.77
17.21
91
10.16
FCF yield (avg)%
5.68
5.27
2.80
4.12
1.72
3.25
2.81
3.75
4.48
6.48
12.74
3.75
3.93
42
19.07
FCF margin%
7.26
7.26
6.44
8.06
9.44
7.91
5.27
4.79
3.41
1.66
19.50
4.79
6.85
31
1.417
FCF / Net incomex
1.688
1.866
1.998
2.108
2.261
2.302
2.603
2.453
2.568
2.345
0.749
2.453
2.282
10
10.72
ROIC%
23.75
21.26
24.20
23.46
24.98
23.57
24.73
23.35
23.79
24.72
13.54
23.79
23.77
23
3.93
Return on equity%
5.99
3.47
1.37
4.22
4.72
2.07
4.90
2.33
0.60
0.40
6.27
2.07
2.90
33
16.77
Return on assets%
27.67
25.57
26.94
29.21
29.34
31.02
33.47
33.60
33.81
35.82
9.26
33.60
30.18
92
0.10
EPS฿
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.11
(1.05%)
(0.47%)
—
6.54
EPS growth%
25.77
25.32
25.27
26.94
28.85
29.79
28.49
26.37
27.88
28.29
27.07
28.29
27.41
93
0.04
Bookvalue per sh฿
0.15
0.14
0.13
0.13
0.13
0.13
0.15
0.17
0.18
0.20
0.07
8.64%
3.98%
—
0.02
FCF per share฿
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
8.61%
5.52%
—
0.12
Dividend per sh฿
0.13
0.13
0.14
0.15
0.14
0.14
0.14
0.14
0.16
0.16
0.07
2.41%
2.33%
—
8.00
Div yield (avg)%
25.87
25.32
26.48
24.22
23.82
20.91
18.20
18.90
20.38
21.05
15.36
20.38
22.43
21
13.96
Payout ratio%
17.93
20.23
18.67
19.06
16.70
19.27
19.99
18.25
17.72
15.26
25.68
18.25
18.46
74
807.1
Shares (diluted)M
860.6
910.7
885.6
806.7
830.0
859.8
871.6
942.0
950.1
954.4
785.4
2.83%
1.43%
62
27.22
Buyback yield%
27.26
28.55
28.37
30.47
27.53
25.37
24.45
25.86
26.97
26.85
27.60
25.86
27.11
9
1.672
D/E ratiox
0.854
0.813
0.762
0.722
0.735
0.718
0.656
0.696
0.683
0.710
1.251
0.696
0.720
32
124.2
Enterprise value฿M
19.58
20.01
20.03
20.47
23.36
25.85
27.81
28.10
27.61
31.51
118.0
6.17%
5.63%
10
109.6
LT debt฿M
63.08
61.55
57.36
52.85
48.49
51.72
47.66
46.47
50.25
54.02
21.23
2.18%
(2.06%)
45
Revenue
฿190.6M
6.76%
1.00×
Cost of revenue
฿90.98M
6.51%
0.98×
Operating expenses
฿44.01M
6.56%
0.98×
Cash and investments
16.69%
Spread over hurdle
29.11%