112.0
Revenue฿M
101.9
111.4
118.7
126.5
135.0
144.6
159.4
174.0
186.2
198.5
121.4
8.02%
7.88%
65
11.41
Revenue growth%
13.17
15.83
14.06
14.98
15.26
13.38
12.72
10.71
9.03
7.34
24.02
10.71
13.27
64
13.59
Gross margin%
1.53
3.75
2.15
1.65
1.23
2.05
1.01
3.75
1.94
1.90
5.82
1.94
1.92
14
8.11
Operating margin%
0.43
0.40
3.20
0.59
0.40
0.40
1.17
0.50
1.43
3.01
12.34
1.17
0.54
38
21.37
Net margin%
23.75
26.42
28.76
25.77
26.80
25.81
27.26
27.67
30.20
30.88
22.96
27.67
27.03
8
6.202
P/E ratio (avg)x
39.39
43.74
46.95
46.86
50.65
51.43
53.14
55.30
64.55
73.58
7.769
55.30
51.04
57
36.91
EV/EBITx
12.41
13.88
13.77
15.89
17.37
18.07
18.20
20.71
20.10
21.09
33.12
20.10
17.72
48
29.98
FCF yield (avg)%
2.80
1.17
0.40
3.31
5.68
8.03
5.86
4.05
4.44
3.73
10.98
4.44
3.89
18
27.24
FCF margin%
27.76
28.73
30.43
29.92
31.20
33.59
33.30
33.60
34.65
35.59
7.23
33.60
32.25
37
1.783
FCF / Net incomex
2.658
2.667
2.720
3.171
3.272
3.240
3.438
4.018
4.556
5.401
0.868
4.018
3.256
83
15.74
ROIC%
9.95
12.05
13.56
16.18
15.33
17.72
15.70
14.31
14.68
13.09
21.61
14.68
14.50
28
14.48
Return on equity%
10.09
11.53
12.82
10.70
13.27
11.13
8.36
5.51
4.17
3.82
28.79
5.51
10.39
25
23.55
Return on assets%
17.79
17.27
17.73
15.94
15.59
17.22
15.22
14.97
17.61
19.29
14.57
17.22
17.25
87
—
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.07%)
0.29%
—
26.76
EPS growth%
4.27
5.21
5.50
7.75
9.78
12.38
14.92
13.85
13.20
14.00
12.03
13.85
11.08
70
0.01
Bookvalue per sh฿
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
7.73%
8.58%
—
—
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
1.89%
1.94%
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
0.01
2.82%
3.44%
—
22.90
Div yield (avg)%
17.02
16.61
17.78
20.58
19.23
19.43
21.44
21.52
20.81
18.63
27.97
20.81
19.33
41
4.73
Payout ratio%
24.48
26.07
24.43
24.75
23.81
24.32
21.42
22.21
24.07
25.04
25.68
24.07
24.37
68
7.218
Shares (diluted)B
11.17
12.53
14.44
14.21
16.24
17.58
18.81
18.58
21.51
24.54
7.172
8.61%
8.74%
48
23.90
Buyback yield%
22.25
24.90
24.12
22.00
19.22
19.28
22.13
24.90
25.15
27.97
14.88
24.90
23.19
95
1.229
D/E ratiox
1.305
1.337
1.212
1.183
1.074
0.964
0.937
0.876
0.954
0.995
1.311
0.954
1.035
80
36.44
Enterprise value฿M
315.4
366.7
432.1
505.5
609.9
628.0
738.9
757.1
825.5
978.3
75.89
9.91%
13.93%
56
111.6
LT debt฿M
335.1
365.0
365.3
386.3
388.8
382.4
432.6
409.1
433.2
497.8
56.84
5.07%
5.58%
48
Revenue
฿198.5M
7.88%
1.00×
Cost of revenue
฿102.0M
7.70%
0.98×
Operating expenses
฿49.44M
8.18%
1.03×
Goodwill & intangibles
16.59%
Spread over hurdle
(2.42%)