18.77
Revenue฿M
280.6
288.5
305.5
321.2
336.9
357.8
378.3
389.0
403.0
415.9
20.50
4.30%
4.56%
22
7.83
Revenue growth%
20.88
18.78
19.86
21.08
19.56
19.13
19.09
22.08
19.53
22.01
5.19
19.53
19.71
13
13.65
Gross margin%
31.39
34.38
36.11
33.46
33.05
33.32
31.70
30.26
32.33
34.42
17.23
32.33
33.19
6
4.28
Operating margin%
1.07
0.40
1.46
3.20
4.84
4.73
6.65
8.59
6.98
4.73
15.11
6.65
4.73
79
2.42
Net margin%
6.74
4.29
2.34
4.93
5.62
8.52
11.00
11.28
10.48
11.61
15.88
11.00
7.63
52
32.82
P/E ratio (avg)x
32.74
31.46
31.06
32.38
33.62
37.56
35.75
35.25
40.58
40.64
36.16
37.56
34.43
93
30.86
EV/EBITx
12.12
12.10
13.14
14.93
15.71
18.80
20.84
22.83
22.61
22.90
14.93
22.61
17.25
60
27.45
FCF yield (avg)%
15.17
12.75
11.73
9.21
7.67
5.48
7.35
8.39
8.25
8.88
15.40
8.25
8.64
71
13.21
FCF margin%
25.53
26.96
29.48
32.44
31.82
34.82
33.57
33.15
32.93
34.29
4.24
33.57
32.69
58
1.163
FCF / Net incomex
0.907
0.948
0.938
0.854
0.930
0.887
0.857
0.793
0.847
0.765
1.796
0.847
0.872
77
4.66
ROIC%
7.37
4.90
6.69
8.98
9.81
10.84
13.27
13.43
14.51
11.90
28.99
13.27
10.33
30
6.30
Return on equity%
4.82
3.20
2.98
4.94
6.23
8.97
6.58
8.18
6.83
6.62
4.14
6.83
6.41
69
14.51
Return on assets%
19.38
21.59
18.61
16.38
18.14
21.04
20.97
22.03
23.67
26.46
29.27
22.03
21.01
45
0.05
EPS฿
0.12
0.13
0.13
0.14
0.14
0.13
0.12
0.13
0.14
0.12
0.05
(2.30%)
(0.23%)
—
18.48
EPS growth%
7.94
7.31
8.08
5.13
2.62
0.40
3.28
2.29
4.21
5.78
23.83
3.28
4.67
31
0.17
Bookvalue per sh฿
0.18
0.18
0.18
0.17
0.18
0.20
0.19
0.19
0.19
0.18
0.04
(0.76%)
(0.91%)
—
0.10
FCF per share฿
0.08
0.08
0.07
0.06
0.06
0.05
0.06
0.05
0.06
0.06
0.09
(1.35%)
(4.12%)
—
0.03
Dividend per sh฿
0.09
0.10
0.12
0.11
0.12
0.13
0.14
0.14
0.14
0.14
0.13
3.56%
5.20%
—
8.75
Div yield (avg)%
21.17
20.08
22.69
20.35
17.47
16.16
18.80
18.81
19.29
16.82
24.24
18.80
19.05
56
8.39
Payout ratio%
18.96
17.63
19.42
19.69
16.75
19.30
19.30
20.62
18.64
17.51
8.76
19.30
19.13
17
1.408
Shares (diluted)B
1.571
1.468
1.609
1.750
1.636
1.491
1.608
1.547
1.379
1.296
1.400
(4.55%)
(0.99%)
48
28.57
Buyback yield%
2.26
0.40
0.40
0.52
0.40
0.40
2.82
5.56
4.66
3.25
16.89
3.25
1.39
5
0.931
D/E ratiox
0.871
0.869
1.051
1.245
1.270
1.475
1.646
1.799
1.841
2.086
0.682
1.799
1.372
54
71.08
Enterprise value฿M
292.0
289.9
263.1
293.7
330.8
308.8
291.2
267.3
249.9
272.9
49.23
(3.77%)
(0.62%)
71
71.44
LT debt฿M
321.7
299.9
301.6
348.0
405.8
384.3
373.7
361.9
362.7
400.0
207.7
(0.29%)
3.45%
9
Revenue
฿415.9M
4.56%
1.00×
Cost of revenue
฿291.2M
4.56%
1.00×
Operating expenses
฿85.26M
4.58%
1.00×
Goodwill & intangibles
15.76%
Spread over hurdle
(3.30%)