18.16
Revenue฿M
147.0
152.3
158.1
165.4
169.6
173.9
179.3
180.8
188.6
192.5
19.79
2.57%
2.88%
90
4.17
Revenue growth%
19.22
18.72
21.68
21.32
22.80
25.02
26.34
26.63
28.56
28.63
27.44
26.63
23.91
80
4.18
Gross margin%
22.64
24.27
22.00
19.09
21.95
20.40
20.85
21.00
19.64
20.26
16.08
20.40
20.92
16
24.41
Operating margin%
4.90
5.76
8.60
8.41
10.26
8.91
8.23
6.89
9.75
10.64
15.70
8.91
8.50
58
8.88
Net margin%
22.11
22.73
22.39
19.75
18.62
20.00
21.04
21.59
21.95
23.64
24.34
21.59
21.77
49
14.67
P/E ratio (avg)x
27.68
24.99
26.92
25.20
23.00
25.16
24.68
27.59
29.01
29.72
16.13
27.59
26.06
47
7.633
EV/EBITx
10.52
9.520
9.307
7.973
8.588
7.446
8.039
8.592
7.493
7.092
36.80
7.493
8.313
7
6.87
FCF yield (avg)%
21.88
19.73
22.19
20.37
22.61
21.25
23.46
21.99
21.76
24.22
18.21
21.99
21.94
80
26.28
FCF margin%
14.66
12.57
14.29
14.63
17.47
19.32
18.40
18.12
15.43
17.37
9.83
18.12
16.40
80
1.487
FCF / Net incomex
0.164
0.148
0.154
0.139
0.146
0.130
0.130
0.127
0.134
0.124
1.249
0.130
0.137
8
27.62
ROIC%
23.51
24.11
24.68
23.96
25.60
22.69
25.20
26.61
27.19
29.41
8.50
26.61
24.94
5
6.42
Return on equity%
15.26
14.48
16.32
15.62
14.12
16.59
19.36
16.56
16.58
17.32
23.55
16.59
16.44
20
10.28
Return on assets%
30.55
32.96
30.71
28.49
31.23
32.55
32.17
30.99
30.25
31.36
18.47
31.36
31.11
89
0.14
EPS฿
0.17
0.19
0.20
0.19
0.22
0.25
0.27
0.27
0.29
0.33
0.15
8.52%
6.18%
—
24.94
EPS growth%
22.83
20.77
21.47
18.61
20.95
18.91
21.13
21.64
21.84
22.71
20.00
21.64
21.30
70
0.35
Bookvalue per sh฿
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.09
0.34
(2.71%)
(2.48%)
—
0.11
FCF per share฿
0.61
0.59
0.61
0.62
0.58
0.61
0.63
0.67
0.70
0.70
0.34
3.91%
2.38%
—
0.27
Dividend per sh฿
0.35
0.37
0.38
0.35
0.37
0.33
0.30
0.31
0.33
0.31
0.24
(3.06%)
(1.19%)
—
4.52
Div yield (avg)%
12.80
11.55
13.25
15.87
18.63
15.86
17.02
14.87
12.51
12.45
8.61
14.87
14.06
66
9.52
Payout ratio%
0.40
2.22
2.70
0.40
0.40
2.74
5.51
4.93
3.94
5.82
28.58
4.93
2.72
78
327.3
Shares (diluted)M
547.4
568.0
662.8
756.6
769.3
737.1
798.2
898.9
932.7
929.4
329.5
3.85%
5.58%
61
26.51
Buyback yield%
11.58
8.86
6.31
5.31
2.31
4.17
5.87
8.62
6.44
4.55
29.71
5.87
6.09
17
1.256
D/E ratiox
1.359
1.301
1.397
1.528
1.521
1.537
1.357
1.408
1.329
1.451
1.597
1.408
1.402
76
48.55
Enterprise value฿M
149.3
146.3
158.7
188.5
220.4
248.4
280.6
290.8
288.2
321.3
12.66
7.83%
9.20%
43
137.9
LT debt฿M
139.8
153.0
147.1
151.8
164.1
179.4
191.4
206.1
223.4
254.1
139.2
9.13%
6.32%
83
Revenue
฿192.5M
2.88%
1.00×
Cost of revenue
฿134.8M
2.89%
1.00×
Operating expenses
฿25.55M
3.32%
1.04×
Cash and investments
16.19%
Spread over hurdle
(6.03%)