10.71
Revenue฿M
100.2
106.8
114.6
122.5
127.9
132.5
136.0
142.5
146.4
155.3
11.15
3.96%
5.13%
66
3.06
Revenue growth%
11.76
10.80
10.12
10.45
8.23
8.69
5.99
4.01
1.40
0.40
10.99
4.01
8.46
21
26.65
Gross margin%
14.38
14.40
11.94
13.99
15.10
16.25
17.96
18.30
15.56
16.87
26.72
16.87
15.33
84
25.08
Operating margin%
9.87
10.44
8.47
7.99
10.97
9.59
7.41
5.21
3.96
4.82
24.20
5.21
8.23
90
29.95
Net margin%
18.51
21.41
21.61
23.22
21.95
22.41
21.62
20.73
20.80
19.18
10.63
20.80
21.51
71
30.86
P/E ratio (avg)x
54.19
58.40
69.79
82.38
83.26
98.28
105.1
122.8
120.0
144.3
31.88
120.0
90.77
19
30.12
EV/EBITx
38.62
39.47
43.97
44.65
44.74
45.07
46.24
41.00
39.15
37.39
32.81
41.00
42.48
84
6.42
FCF yield (avg)%
22.84
20.58
22.01
22.12
21.61
22.59
19.81
22.79
23.28
20.32
7.53
22.59
22.06
13
12.43
FCF margin%
13.10
10.34
10.51
12.11
9.82
8.18
7.35
6.72
4.18
4.98
8.07
6.72
9.00
26
1.748
FCF / Net incomex
1.293
1.348
1.350
1.230
1.232
1.161
1.105
1.017
1.054
1.123
0.557
1.105
1.195
17
9.34
ROIC%
21.62
20.59
20.15
19.04
18.28
18.91
17.18
14.83
17.32
16.13
19.52
17.18
18.60
82
17.66
Return on equity%
14.23
12.77
11.43
9.75
12.53
12.90
11.56
13.33
15.25
12.40
11.17
12.90
12.65
41
20.69
Return on assets%
20.02
17.88
15.67
16.47
14.07
12.54
13.12
13.78
15.66
18.17
4.00
13.78
15.67
40
0.03
EPS฿
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.04
6.07%
6.51%
—
2.97
EPS growth%
5.36
7.12
6.30
8.78
8.00
6.18
5.86
8.57
6.92
6.41
26.22
6.41
6.67
91
0.01
Bookvalue per sh฿
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.01
(6.75%)
(4.79%)
—
0.03
FCF per share฿
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.02
8.98%
5.12%
—
0.02
Dividend per sh฿
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.02
4.44%
(1.06%)
—
8.40
Div yield (avg)%
8.37
11.36
11.26
8.65
7.76
6.08
4.87
7.49
10.17
10.74
8.77
7.49
8.51
32
9.57
Payout ratio%
27.26
28.59
31.17
33.57
35.08
32.91
35.04
34.28
36.25
39.23
27.80
35.04
33.93
46
0.490
Shares (diluted)B
0.715
0.776
0.868
1.017
1.111
1.196
1.178
1.259
1.396
1.491
0.511
6.06%
7.79%
69
6.90
Buyback yield%
12.09
9.11
11.25
12.26
13.49
10.98
13.59
14.44
15.51
15.73
5.80
14.44
12.88
33
1.795
D/E ratiox
2.264
2.443
2.892
3.328
4.004
4.192
4.696
5.313
5.732
5.626
0.765
5.313
4.098
35
63.53
Enterprise value฿M
58.88
70.97
71.39
83.29
84.85
99.98
120.4
144.3
160.1
184.8
62.12
16.85%
14.08%
71
120.3
LT debt฿M
84.05
87.89
93.30
99.46
98.57
93.50
96.43
95.33
102.9
115.1
90.77
3.15%
3.36%
87
Revenue
฿155.3M
5.13%
1.00×
Cost of revenue
฿89.70M
5.03%
0.99×
Operating expenses
฿19.10M
4.47%
0.94×
Goodwill & intangibles
16.65%
Spread over hurdle
32.40%