50.05
Revenue฿M
63.32
65.48
64.98
64.62
63.86
63.92
63.76
64.62
63.89
64.40
53.10
0.17%
0.25%
69
13.78
Revenue growth%
12.74
10.66
9.95
8.72
10.63
8.61
10.95
12.71
9.87
12.86
22.98
10.95
10.64
55
22.24
Gross margin%
39.28
40.15
39.92
38.14
37.87
40.67
40.83
42.03
41.77
39.30
20.44
40.83
40.03
54
15.76
Operating margin%
15.91
18.64
20.00
19.69
19.12
20.45
20.26
19.49
16.73
16.60
18.19
19.49
19.30
26
24.15
Net margin%
6.27
4.00
1.70
0.41
0.40
0.40
0.40
1.00
0.81
0.40
29.95
0.40
0.61
31
28.43
P/E ratio (avg)x
19.38
21.57
25.10
28.07
29.56
29.50
28.03
28.44
29.43
31.37
36.26
29.43
28.25
92
34.66
EV/EBITx
36.12
38.51
40.22
39.91
44.40
48.64
52.63
55.93
58.84
66.59
28.85
55.93
46.52
37
4.90
FCF yield (avg)%
9.80
9.28
12.18
12.86
14.99
13.14
11.37
9.05
6.48
6.31
29.61
9.05
10.58
74
8.82
FCF margin%
21.65
22.85
24.49
23.40
23.36
24.81
24.86
22.60
22.99
23.53
27.53
23.53
23.38
6
0.357
FCF / Net incomex
0.272
0.287
0.271
0.292
0.290
0.284
0.266
0.280
0.292
0.283
0.873
0.283
0.283
84
6.24
ROIC%
19.51
17.04
15.73
13.10
11.23
11.42
11.05
10.75
8.78
6.54
29.17
10.75
11.33
41
18.22
Return on equity%
34.25
33.62
30.80
28.37
27.20
29.66
30.60
27.97
28.28
25.63
3.96
28.28
29.02
82
5.04
Return on assets%
25.46
24.42
26.22
25.56
27.33
27.84
24.88
22.01
22.03
23.20
27.19
23.20
25.17
8
0.03
EPS฿
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
9.42%
5.31%
—
4.58
EPS growth%
7.53
6.61
8.26
7.27
5.10
6.61
7.09
5.45
4.76
7.38
16.81
6.61
6.85
65
0.11
Bookvalue per sh฿
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
(1.18%)
0.25%
—
0.12
FCF per share฿
0.10
0.10
0.11
0.11
0.13
0.14
0.14
0.14
0.16
0.18
0.06
7.78%
6.61%
—
0.04
Dividend per sh฿
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.08
0.09
0.10
0.10
6.33%
6.91%
—
12.18
Div yield (avg)%
27.94
26.77
24.59
26.90
27.18
27.82
28.56
28.48
29.21
30.33
28.17
28.56
27.88
9
28.35
Payout ratio%
12.66
10.43
8.54
10.21
7.31
5.26
5.05
7.00
5.14
5.97
23.24
5.26
7.16
27
190.3
Shares (diluted)M
180.4
187.0
208.1
226.4
233.4
262.6
255.7
271.4
282.4
317.2
192.1
6.32%
5.75%
17
10.49
Buyback yield%
6.17
4.70
1.77
2.89
3.80
3.35
5.92
5.07
2.96
3.06
19.55
3.35
3.58
35
0.715
D/E ratiox
1.543
1.669
1.562
1.563
1.352
1.365
1.301
1.306
1.222
1.136
0.234
1.301
1.359
62
4.111
Enterprise value฿M
54.59
55.03
51.06
49.11
48.11
54.74
58.34
61.53
59.14
59.35
57.60
4.29%
1.84%
20
61.16
LT debt฿M
10.17
9.512
8.992
9.977
11.11
11.34
10.80
11.77
12.05
11.91
17.47
1.41%
1.42%
81
Revenue
฿64.40M
0.25%
1.00×
Cost of revenue
฿42.26M
0.57%
1.03×
Operating expenses
฿14.76M
0.14%
0.99×
Spread over hurdle
(5.37%)