59.70
Revenue฿M
50.18
53.18
55.84
57.26
60.17
61.59
64.49
67.60
71.10
73.95
61.10
4.21%
4.63%
38
20.02
Revenue growth%
16.79
18.89
20.78
21.85
22.73
25.01
22.81
24.48
23.48
20.88
10.33
23.48
22.29
56
26.68
Gross margin%
7.62
7.47
6.78
5.07
6.51
4.04
2.58
1.52
1.27
0.40
5.64
1.52
4.56
91
6.04
Operating margin%
21.71
18.83
21.78
20.81
19.71
19.88
17.12
15.46
18.12
16.38
13.06
17.12
19.27
70
27.65
Net margin%
6.48
8.01
10.46
9.72
9.41
7.46
7.56
9.00
9.54
9.50
28.26
9.00
9.21
14
36.77
P/E ratio (avg)x
5.464
5.056
5.499
5.759
4.990
5.184
5.048
5.334
5.879
5.223
24.65
5.223
5.278
89
26.11
EV/EBITx
28.79
29.06
29.75
27.70
29.88
33.10
36.25
39.71
40.79
41.11
18.51
39.71
31.49
92
22.43
FCF yield (avg)%
35.16
33.59
36.39
38.33
39.67
41.72
42.44
43.63
42.83
42.81
26.91
42.81
40.70
8
8.29
FCF margin%
5.55
7.41
6.89
8.72
8.70
6.42
6.39
4.49
2.95
2.96
19.88
4.49
6.41
35
0.934
FCF / Net incomex
1.148
1.148
1.210
1.236
1.259
1.236
1.311
1.213
1.160
1.296
0.500
1.236
1.225
52
8.21
ROIC%
25.98
27.04
28.19
29.15
31.16
31.97
34.31
36.18
34.20
33.31
3.52
34.20
31.56
31
18.84
Return on equity%
7.88
5.67
5.65
5.04
2.04
1.54
0.40
1.97
0.40
0.40
12.47
0.40
2.01
33
23.75
Return on assets%
10.72
10.94
12.91
13.28
15.78
18.07
19.53
19.35
21.68
19.92
24.43
19.53
16.93
83
0.06
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.07
7.53%
6.50%
—
5.86
EPS growth%
28.73
27.06
27.92
28.68
28.07
30.79
28.60
27.77
29.50
27.42
16.11
28.60
28.33
48
0.06
Bookvalue per sh฿
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.05
9.64%
7.34%
—
0.02
FCF per share฿
0.06
0.07
0.07
0.08
0.07
0.06
0.07
0.07
0.07
0.06
0.01
(3.35%)
(0.36%)
—
0.06
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.33%
(1.02%)
—
29.54
Div yield (avg)%
20.26
22.93
22.26
19.50
19.37
18.11
17.42
17.69
17.93
16.00
25.56
17.69
18.74
38
9.76
Payout ratio%
27.12
29.06
26.78
24.54
23.97
23.82
23.05
24.64
23.63
25.60
28.45
23.82
24.59
49
0.684
Shares (diluted)B
0.995
0.975
1.025
0.999
1.175
1.288
1.515
1.701
1.672
1.944
0.685
10.59%
7.27%
8
23.77
Buyback yield%
29.47
30.68
32.68
29.70
26.81
26.20
26.59
25.32
23.68
20.96
7.31
25.32
26.70
78
1.442
D/E ratiox
1.170
1.063
0.989
0.947
1.057
1.134
1.091
1.105
1.114
1.016
1.211
1.105
1.077
80
15.40
Enterprise value฿M
85.59
99.22
98.07
100.1
105.6
109.1
110.1
123.2
138.4
153.4
23.80
7.75%
5.80%
10
16.78
LT debt฿M
42.96
39.73
37.23
35.17
39.70
44.18
41.84
41.20
38.70
37.03
34.56
(1.38%)
(1.11%)
39
Revenue
฿73.95M
4.63%
1.00×
Cost of revenue
฿48.08M
4.59%
1.00×
Operating expenses
฿12.86M
5.32%
1.07×
Goodwill & intangibles
15.58%
Spread over hurdle
(5.69%)