12.89
Revenue฿M
121.5
126.2
130.8
139.2
145.9
153.9
161.7
170.0
174.3
179.4
13.44
4.22%
4.58%
16
10.23
Revenue growth%
23.64
21.38
24.27
22.49
20.13
19.17
20.63
23.01
22.45
19.97
5.20
20.63
21.92
37
13.96
Gross margin%
25.34
26.99
26.92
27.92
30.63
32.77
30.39
28.92
26.76
29.49
7.32
29.49
28.42
48
15.58
Operating margin%
7.87
6.85
8.08
8.39
6.96
4.51
4.60
6.91
6.84
9.12
7.90
6.84
6.94
77
10.43
Net margin%
14.65
14.54
15.61
14.79
12.00
10.47
12.33
14.18
15.93
15.87
29.18
14.18
14.60
30
27.34
P/E ratio (avg)x
29.39
30.84
31.66
30.03
32.68
32.60
31.20
35.47
40.57
41.48
10.52
35.47
32.13
44
21.40
EV/EBITx
30.49
25.83
26.42
23.45
23.62
21.45
21.17
21.48
21.04
19.74
15.57
21.17
22.47
46
27.05
FCF yield (avg)%
1.45
1.42
0.40
3.30
5.26
6.72
5.94
6.55
8.14
6.64
22.38
6.64
5.60
27
22.41
FCF margin%
20.27
22.00
21.29
22.06
20.83
20.31
23.00
24.64
22.79
23.42
25.94
23.00
22.03
84
0.887
FCF / Net incomex
1.639
1.822
1.684
1.481
1.421
1.434
1.274
1.320
1.432
1.324
1.293
1.324
1.433
93
3.26
ROIC%
14.25
14.60
15.92
16.83
18.36
20.29
21.99
20.40
23.34
25.32
10.83
21.99
19.32
26
11.82
Return on equity%
29.94
31.46
28.76
28.73
31.35
29.22
28.96
27.29
26.95
26.10
6.55
27.29
28.86
40
6.46
Return on assets%
6.79
8.03
10.32
9.47
8.49
10.27
10.82
12.75
11.80
8.99
24.16
10.82
9.87
48
0.02
EPS฿
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.10
0.11
0.02
10.56%
11.39%
—
10.97
EPS growth%
13.16
15.50
14.97
13.77
13.48
13.07
14.35
14.15
17.00
19.59
12.31
14.35
14.25
7
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
7.77%
8.03%
—
0.04
FCF per share฿
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.02
3.63%
4.18%
—
0.02
Dividend per sh฿
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.02
(1.96%)
0.52%
—
22.65
Div yield (avg)%
25.80
24.87
25.99
23.23
23.36
23.73
25.50
25.47
26.62
28.55
3.91
25.50
25.49
15
26.38
Payout ratio%
14.19
13.89
14.70
15.07
14.23
14.49
15.50
14.02
12.37
10.99
22.33
14.02
14.21
6
2.545
Shares (diluted)B
2.855
2.691
2.731
3.038
3.405
3.221
3.066
2.923
2.958
2.675
2.556
(4.71%)
(0.15%)
33
29.06
Buyback yield%
4.10
6.11
7.63
6.37
7.52
8.31
9.94
7.53
10.36
7.38
8.89
8.31
7.53
9
1.543
D/E ratiox
0.994
1.009
0.929
0.816
0.823
0.834
0.768
0.685
0.649
0.678
1.590
0.685
0.820
9
135.9
Enterprise value฿M
80.63
69.25
60.96
55.70
49.85
53.31
46.65
45.22
42.29
41.74
155.5
(3.49%)
(7.76%)
26
146.3
LT debt฿M
175.2
168.1
146.0
134.2
141.4
123.0
128.0
134.4
144.2
153.2
55.32
1.62%
(0.99%)
9
Revenue
฿179.4M
4.58%
1.00×
Cost of revenue
฿125.6M
4.58%
1.00×
Operating expenses
฿38.06M
4.36%
0.98×
Spread over hurdle
(5.33%)