52.80
Revenue฿M
87.47
91.63
98.17
106.7
115.2
124.0
130.1
139.5
149.8
159.8
56.53
6.76%
6.91%
58
7.07
Revenue growth%
21.92
19.60
21.53
23.48
21.39
19.80
20.32
23.05
23.45
21.56
18.80
21.56
21.55
17
24.42
Gross margin%
17.65
17.19
18.05
16.84
18.06
15.91
17.02
15.24
12.96
14.74
23.71
15.24
16.93
85
21.63
Operating margin%
3.53
2.59
4.54
6.69
9.16
10.27
9.41
9.61
11.79
10.53
29.75
10.27
9.28
83
29.43
Net margin%
26.45
23.61
25.98
25.38
25.46
27.68
26.65
25.95
28.23
30.42
21.04
27.68
26.22
20
6.441
P/E ratio (avg)x
33.12
34.78
38.69
41.55
40.20
41.45
41.94
45.51
42.70
48.76
34.47
42.70
41.50
64
15.57
EV/EBITx
24.44
23.98
25.82
29.58
29.23
31.52
36.72
39.29
43.87
47.96
7.506
39.29
30.55
46
15.95
FCF yield (avg)%
21.68
23.67
25.29
23.15
23.39
22.94
21.15
23.48
20.52
18.79
24.89
21.15
23.05
22
16.69
FCF margin%
23.36
24.37
23.33
21.70
21.40
20.15
22.13
20.91
19.72
17.25
29.10
20.15
21.55
44
1.522
FCF / Net incomex
1.636
1.553
1.820
1.751
1.650
1.916
2.101
2.389
2.485
2.910
0.233
2.389
1.868
61
21.74
ROIC%
28.61
29.94
29.05
30.99
28.61
26.69
24.97
25.76
25.15
26.53
26.01
25.76
27.65
73
20.40
Return on equity%
9.69
10.96
11.85
14.78
17.59
20.36
23.24
22.63
22.64
21.03
15.00
22.63
18.97
13
15.32
Return on assets%
33.59
35.46
35.69
36.68
37.76
40.76
41.61
42.96
40.49
40.21
6.83
40.76
38.98
73
0.50
EPS฿
0.26
0.25
0.27
0.26
0.28
0.29
0.26
0.23
0.22
0.21
0.55
(5.16%)
(2.87%)
—
25.79
EPS growth%
21.30
23.15
23.73
23.86
21.42
20.03
20.03
19.55
21.16
21.61
25.97
20.03
21.36
56
0.37
Bookvalue per sh฿
0.10
0.10
0.09
0.08
0.07
0.07
0.07
0.07
0.06
0.05
0.09
(6.45%)
(6.75%)
—
0.08
FCF per share฿
0.13
0.12
0.12
0.12
0.13
0.14
0.14
0.14
0.14
0.14
0.45
2.23%
0.08%
—
0.24
Dividend per sh฿
0.45
0.46
0.51
0.45
0.43
0.39
0.38
0.40
0.43
0.40
0.49
(1.46%)
(1.90%)
—
3.87
Div yield (avg)%
27.59
27.72
25.44
24.26
22.53
21.61
20.25
19.72
20.29
19.12
20.30
20.25
22.07
71
7.00
Payout ratio%
11.06
10.05
9.76
12.13
12.01
11.19
12.03
10.41
9.71
11.65
2.67
11.19
11.12
39
117.3
Shares (diluted)M
111.4
97.57
101.1
95.01
83.99
78.33
70.53
73.48
70.68
75.51
116.0
(2.11%)
(4.30%)
24
29.54
Buyback yield%
15.07
12.07
13.62
13.10
10.45
12.00
10.71
11.38
14.06
14.25
16.28
12.00
12.59
32
1.545
D/E ratiox
0.131
0.136
0.142
0.133
0.131
0.139
0.122
0.119
0.117
0.105
0.612
0.119
0.131
47
101.6
Enterprise value฿M
28.28
25.47
24.97
25.16
24.89
21.54
19.81
17.56
19.12
17.45
78.01
(6.85%)
(5.53%)
36
98.14
LT debt฿M
50.69
54.20
57.69
57.03
49.08
52.99
50.23
51.02
52.61
49.57
7.251
0.20%
0.31%
82
Revenue
฿159.8M
6.91%
1.00×
Cost of revenue
฿100.8M
6.49%
0.96×
Operating expenses
฿29.97M
7.59%
1.07×
Cash and investments
18.81%
Return on capital
120.75%
Spread over hurdle
110.46%