73.25
Revenue฿M
168.3
183.6
198.8
216.9
230.3
253.7
276.7
300.2
322.7
353.3
81.63
8.93%
8.32%
84
19.57
Revenue growth%
15.94
17.37
16.91
14.40
12.71
9.71
9.25
7.21
9.87
11.32
4.63
9.71
12.01
65
14.82
Gross margin%
12.61
15.18
13.87
11.49
12.23
10.84
8.85
10.09
12.31
11.95
6.75
10.84
12.09
93
13.95
Operating margin%
25.22
22.33
23.80
23.23
26.17
27.42
25.96
26.63
24.92
27.09
15.06
26.63
25.59
86
18.55
Net margin%
1.67
4.66
4.83
4.42
2.04
3.70
5.11
7.21
5.82
8.23
9.54
5.82
4.74
19
15.52
P/E ratio (avg)x
20.99
20.35
19.00
16.92
16.42
14.42
15.64
13.89
14.68
13.93
35.10
14.42
16.03
53
12.63
EV/EBITx
34.96
36.09
42.49
50.07
49.63
50.39
48.19
51.83
55.31
54.66
15.27
51.83
49.85
95
19.67
FCF yield (avg)%
15.27
17.00
14.85
12.09
10.68
8.07
5.79
7.44
4.66
6.96
16.28
6.96
9.38
31
9.09
FCF margin%
29.30
30.37
29.05
27.59
24.60
24.36
26.20
23.75
22.74
22.93
23.90
23.75
25.40
93
1.744
FCF / Net incomex
2.454
2.404
2.785
3.221
3.622
4.041
4.715
5.438
5.643
5.546
1.396
5.438
3.831
55
23.30
ROIC%
34.88
35.44
35.53
35.03
33.10
35.47
38.14
38.39
39.02
37.71
22.25
38.14
35.50
44
3.53
Return on equity%
19.06
17.69
20.53
18.92
16.61
15.45
15.60
15.00
12.71
11.02
7.35
15.00
16.10
42
26.26
Return on assets%
3.72
0.92
0.40
1.98
1.96
0.40
3.25
1.11
1.67
2.98
12.44
1.67
1.82
15
0.04
EPS฿
0.10
0.11
0.12
0.14
0.16
0.17
0.16
0.15
0.18
0.18
0.04
3.03%
6.52%
—
14.79
EPS growth%
28.47
26.97
25.76
26.49
29.22
27.77
30.41
33.28
35.17
34.50
24.91
33.28
28.84
19
0.06
Bookvalue per sh฿
0.09
0.10
0.10
0.11
0.12
0.13
0.12
0.14
0.15
0.16
0.04
5.78%
5.43%
—
0.13
FCF per share฿
0.08
0.09
0.10
0.11
0.12
0.13
0.14
0.13
0.14
0.15
0.05
5.14%
5.81%
—
0.09
Dividend per sh฿
0.10
0.10
0.10
0.11
0.11
0.09
0.09
0.10
0.09
0.09
0.04
(4.26%)
(1.04%)
—
8.68
Div yield (avg)%
21.17
23.84
20.88
22.85
20.69
20.66
22.42
23.41
23.40
22.04
17.05
22.42
22.23
33
13.41
Payout ratio%
24.54
25.93
26.95
26.97
28.39
26.67
26.37
25.22
25.89
27.14
8.86
26.37
26.52
29
0.583
Shares (diluted)B
0.745
0.770
0.889
0.984
0.995
0.991
1.070
1.089
1.211
1.184
0.607
3.54%
5.85%
36
21.32
Buyback yield%
8.44
11.04
12.50
15.39
13.17
13.66
14.45
15.93
16.36
17.19
6.40
15.93
14.06
40
0.676
D/E ratiox
1.622
1.536
1.485
1.305
1.308
1.231
1.100
1.083
1.031
1.057
1.503
1.083
1.268
58
12.98
Enterprise value฿M
103.7
93.29
82.22
88.94
88.58
79.04
84.87
91.41
85.51
84.03
168.1
(1.05%)
(1.71%)
65
118.6
LT debt฿M
53.93
55.00
60.81
68.50
63.48
61.60
65.71
61.78
58.64
63.56
15.07
0.03%
1.41%
41
Revenue
฿353.3M
8.32%
1.00×
Cost of revenue
฿247.3M
8.32%
1.00×
Operating expenses
฿64.38M
9.01%
1.07×
Goodwill & intangibles
22.65%
Spread over hurdle
(1.98%)