15.87
Revenue฿M
64.80
67.69
70.71
75.15
79.61
85.40
89.87
94.85
102.1
107.3
16.27
6.16%
6.04%
37
16.59
Revenue growth%
10.97
13.71
14.75
15.00
15.32
16.64
17.36
17.92
17.99
20.38
4.73
17.92
15.98
29
6.14
Gross margin%
31.21
30.70
29.58
27.89
28.24
29.51
30.18
31.20
32.80
32.09
22.86
31.20
30.44
22
12.12
Operating margin%
7.42
5.33
2.72
4.86
4.62
4.00
5.79
4.85
3.52
5.95
15.68
4.85
4.86
18
16.07
Net margin%
13.57
12.79
12.20
10.11
11.96
9.40
9.29
6.44
5.19
4.12
4.90
6.44
9.75
28
13.58
P/E ratio (avg)x
14.74
13.30
13.85
15.23
15.48
13.56
12.27
12.42
13.55
11.82
19.32
12.42
13.56
83
9.036
EV/EBITx
16.97
19.96
23.72
24.34
26.40
28.24
31.95
37.52
41.84
41.27
23.30
37.52
27.32
86
17.34
FCF yield (avg)%
18.04
15.05
12.20
13.08
15.80
14.01
13.53
15.69
18.61
19.40
23.93
15.69
15.37
12
29.51
FCF margin%
30.87
29.03
26.77
24.21
24.68
22.38
21.48
20.36
19.93
18.07
28.07
20.36
23.30
67
1.313
FCF / Net incomex
2.157
2.342
2.687
2.975
3.054
3.354
3.715
4.153
4.642
5.310
0.203
4.153
3.204
93
7.58
ROIC%
34.57
36.26
38.11
38.70
35.78
36.25
34.89
34.40
37.18
39.40
27.82
36.25
36.26
34
5.74
Return on equity%
15.12
17.87
20.06
19.19
16.41
15.02
16.23
15.18
12.76
10.93
3.75
15.02
15.71
16
14.10
Return on assets%
21.08
23.24
25.82
28.16
26.88
28.45
28.51
27.86
27.03
28.05
16.96
28.05
27.44
13
0.01
EPS฿
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.21%
1.98%
—
21.70
EPS growth%
31.70
33.37
35.48
35.74
37.42
35.98
35.80
37.33
36.44
38.17
20.38
36.44
35.89
79
0.04
Bookvalue per sh฿
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.79%)
0.98%
—
0.01
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
(4.41%)
(0.85%)
—
0.02
Dividend per sh฿
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.03
5.21%
6.01%
—
4.17
Div yield (avg)%
1.72
3.24
5.13
5.95
6.02
8.50
7.62
6.14
4.52
7.48
7.74
7.48
5.98
70
5.44
Payout ratio%
2.22
3.13
4.84
4.71
6.61
9.17
6.95
7.66
5.52
8.24
28.01
7.66
6.07
48
0.865
Shares (diluted)B
1.374
1.379
1.419
1.418
1.395
1.634
1.829
2.053
2.388
2.619
0.859
13.42%
7.51%
94
8.87
Buyback yield%
8.16
8.36
10.91
9.10
7.89
9.29
7.03
6.90
4.22
4.02
15.22
6.90
8.03
77
1.306
D/E ratiox
2.436
2.862
2.820
3.407
3.801
4.558
4.714
5.068
4.939
5.172
0.674
4.939
4.179
57
26.43
Enterprise value฿M
40.64
40.80
48.67
47.11
49.46
54.44
57.06
59.34
70.05
82.02
12.55
10.65%
8.40%
5
59.75
LT debt฿M
71.23
67.05
65.45
69.05
64.08
61.33
64.48
62.10
56.10
62.89
61.39
(0.38%)
(1.75%)
28
Revenue
฿107.3M
6.04%
1.00×
Cost of revenue
฿69.17M
6.02%
1.00×
Operating expenses
฿15.76M
4.99%
0.90×
Goodwill & intangibles
13.53%
Spread over hurdle
47.82%