6.011
Revenue฿M
91.28
93.89
99.74
104.7
108.7
113.2
121.1
125.0
129.4
137.4
6.494
4.81%
4.51%
71
23.40
Revenue growth%
10.70
10.29
8.03
7.99
7.90
9.98
10.33
11.07
12.79
12.45
29.72
11.07
10.31
55
11.19
Gross margin%
6.70
8.62
10.38
12.29
12.37
14.06
13.46
13.73
11.69
9.06
8.22
13.46
11.99
71
21.08
Operating margin%
11.52
13.88
13.16
14.98
15.41
12.97
10.42
8.31
11.14
9.17
22.53
10.42
12.25
78
17.99
Net margin%
0.40
0.40
0.40
0.40
3.01
5.09
7.89
5.99
4.23
1.76
10.38
5.09
2.39
27
19.36
P/E ratio (avg)x
55.74
58.18
61.19
61.43
73.85
81.68
97.29
102.9
116.1
134.4
36.78
102.9
77.76
60
35.98
EV/EBITx
37.24
34.80
37.87
40.17
38.75
37.65
36.57
37.81
41.75
47.65
13.05
37.81
37.84
38
13.51
FCF yield (avg)%
16.09
16.83
19.15
21.36
21.67
23.69
22.03
21.33
18.41
20.97
12.98
21.33
21.15
41
21.11
FCF margin%
7.16
7.77
9.89
8.23
8.75
10.48
10.78
12.00
10.75
12.88
10.09
10.78
10.19
50
0.875
FCF / Net incomex
0.513
0.576
0.564
0.623
0.662
0.667
0.774
0.790
0.884
0.969
0.446
0.790
0.665
94
24.10
ROIC%
14.29
12.42
9.91
10.07
10.34
7.97
9.87
9.75
7.97
8.94
29.23
8.94
9.89
70
19.03
Return on equity%
31.38
28.72
25.82
27.47
25.32
27.01
29.00
28.74
26.94
27.39
9.99
27.39
27.43
31
11.23
Return on assets%
10.39
10.62
8.06
9.13
7.11
5.33
5.73
8.60
9.75
9.55
23.44
8.60
8.87
63
0.28
EPS฿
0.20
0.19
0.18
0.19
0.20
0.18
0.18
0.17
0.19
0.17
0.30
(2.66%)
(2.15%)
—
19.06
EPS growth%
3.35
3.98
1.38
0.40
0.40
0.40
2.26
3.51
4.21
1.45
10.72
2.26
1.85
70
0.18
Bookvalue per sh฿
0.30
0.30
0.27
0.25
0.22
0.23
0.21
0.22
0.20
0.19
0.24
(2.22%)
(4.26%)
—
0.20
FCF per share฿
0.30
0.29
0.31
0.37
0.43
0.46
0.50
0.47
0.48
0.55
0.09
5.24%
7.90%
—
0.10
Dividend per sh฿
0.39
0.37
0.40
0.45
0.48
0.50
0.47
0.43
0.47
0.46
0.20
(1.20%)
2.09%
—
10.77
Div yield (avg)%
13.45
12.99
13.81
15.30
16.29
15.05
13.45
14.40
12.89
13.40
28.86
13.45
13.63
57
19.63
Payout ratio%
11.72
12.14
9.73
8.17
11.13
12.88
11.47
8.83
6.46
6.72
15.16
8.83
10.43
93
200.3
Shares (diluted)M
327.0
328.0
362.0
400.6
393.4
417.5
493.4
543.2
573.3
684.1
197.5
11.70%
9.58%
32
3.10
Buyback yield%
22.11
22.21
21.75
21.58
19.50
20.87
19.40
20.26
19.84
20.72
29.02
20.26
20.80
39
0.996
D/E ratiox
0.836
0.797
0.848
0.799
0.842
0.929
0.963
1.017
0.994
1.000
0.696
0.994
0.888
35
6.055
Enterprise value฿M
176.2
189.1
207.6
200.8
199.0
187.5
215.4
246.4
230.1
261.7
104.2
5.63%
3.57%
15
80.47
LT debt฿M
43.19
43.01
39.04
34.33
33.14
33.17
29.82
31.17
32.59
29.60
5.487
(2.24%)
(3.08%)
69
Revenue
฿137.4M
4.51%
1.00×
Cost of revenue
฿70.23M
4.27%
0.98×
Operating expenses
฿23.81M
5.38%
1.09×
Spread over hurdle
35.82%