120.4
Revenue฿M
113.9
120.8
127.6
133.2
142.2
153.1
166.2
176.2
189.2
197.8
123.8
6.82%
6.54%
35
22.58
Revenue growth%
11.32
14.31
16.03
14.15
16.74
14.53
15.89
15.87
17.12
17.28
15.75
15.89
15.88
92
21.79
Gross margin%
11.42
9.27
9.80
10.01
12.53
10.77
13.61
14.54
13.76
14.70
12.29
13.76
11.97
35
16.30
Operating margin%
1.95
2.98
3.46
5.35
5.44
7.51
6.14
3.27
3.30
4.94
12.75
4.94
4.20
48
10.89
Net margin%
21.94
19.83
22.21
21.20
19.08
21.90
24.46
27.36
25.41
26.04
11.20
25.41
22.08
44
21.13
P/E ratio (avg)x
16.27
17.41
19.15
17.30
15.46
17.17
15.29
16.66
16.07
14.58
15.82
16.07
16.47
82
11.41
EV/EBITx
29.62
30.14
29.79
28.90
30.03
33.85
31.05
35.02
32.36
32.25
36.35
32.36
30.60
13
15.52
FCF yield (avg)%
7.40
8.13
8.55
5.72
5.47
5.29
4.82
5.31
5.66
5.28
26.42
5.29
5.57
89
19.09
FCF margin%
2.17
2.05
1.29
2.40
2.23
3.21
5.72
7.81
9.17
7.27
7.44
7.27
2.80
47
1.292
FCF / Net incomex
1.488
1.402
1.550
1.424
1.457
1.308
1.322
1.317
1.308
1.284
0.645
1.308
1.362
47
28.02
ROIC%
27.18
28.23
28.99
31.27
28.97
26.64
29.18
30.77
30.71
28.95
9.50
29.18
28.98
61
12.04
Return on equity%
18.54
19.24
19.98
17.01
19.57
18.78
16.63
17.46
19.50
21.13
6.85
18.78
19.01
27
9.48
Return on assets%
15.15
12.54
10.41
11.77
10.35
8.98
7.45
7.93
9.13
11.40
16.29
8.98
10.38
55
0.02
EPS฿
0.04
0.05
0.04
0.05
0.04
0.04
0.04
0.05
0.05
0.04
0.02
0.37%
(0.97%)
—
15.78
EPS growth%
26.81
29.49
28.17
29.38
27.94
26.77
27.09
24.55
26.96
29.77
21.26
26.96
27.52
41
0.04
Bookvalue per sh฿
0.07
0.08
0.09
0.11
0.11
0.11
0.13
0.13
0.13
0.16
0.03
6.46%
10.51%
—
0.06
FCF per share฿
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.04
3.25%
1.95%
—
0.13
Dividend per sh฿
0.08
0.08
0.08
0.09
0.09
0.09
0.10
0.08
0.09
0.09
0.13
0.63%
1.62%
—
15.24
Div yield (avg)%
23.52
21.80
21.30
21.45
20.63
21.80
18.97
17.94
14.98
17.24
18.63
17.94
20.97
82
8.78
Payout ratio%
13.24
11.29
12.34
10.63
9.88
7.22
8.81
6.45
8.32
5.54
28.06
7.22
9.34
11
737.9
Shares (diluted)M
645.5
681.4
594.6
654.8
629.5
624.0
598.2
659.9
590.5
586.2
738.6
(1.42%)
(1.27%)
90
19.35
Buyback yield%
15.97
18.22
19.90
19.53
22.20
24.98
26.80
28.87
26.42
23.67
29.62
26.42
22.93
49
1.677
D/E ratiox
1.127
1.152
1.116
1.256
1.359
1.412
1.489
1.686
1.783
1.901
1.790
1.686
1.386
45
91.20
Enterprise value฿M
55.23
60.69
68.47
75.35
82.36
92.30
87.93
94.53
89.69
90.94
66.91
2.00%
5.74%
72
86.80
LT debt฿M
168.8
155.9
162.7
149.9
136.6
132.5
130.6
126.3
125.5
115.0
121.3
(3.37%)
(4.30%)
6
Revenue
฿197.8M
6.54%
1.00×
Cost of revenue
฿106.0M
6.70%
1.01×
Operating expenses
฿42.80M
6.32%
0.98×
Spread over hurdle
(2.27%)