537.5
Revenue฿M
316.2
335.6
362.4
390.8
417.4
444.3
470.0
504.5
537.8
565.4
554.2
6.26%
6.55%
38
22.89
Revenue growth%
4.77
5.87
4.94
7.39
5.47
5.13
4.34
2.01
2.15
1.34
27.04
2.15
4.86
69
23.96
Gross margin%
2.22
4.09
2.72
2.31
3.45
4.59
4.81
5.07
4.19
5.36
17.93
4.81
4.14
20
17.47
Operating margin%
0.40
0.40
2.39
0.40
1.52
0.40
0.40
0.40
1.73
0.47
10.81
0.40
0.40
10
17.69
Net margin%
14.75
17.02
14.89
14.44
17.19
15.65
13.12
11.94
13.46
15.82
26.53
13.46
14.82
33
24.15
P/E ratio (avg)x
9.038
8.802
8.587
8.531
8.016
7.073
6.182
5.397
5.443
5.848
15.80
5.848
7.545
81
17.13
EV/EBITx
16.90
16.01
14.30
15.31
16.20
15.35
16.79
16.02
16.16
16.74
26.53
16.16
16.09
55
8.24
FCF yield (avg)%
27.35
30.33
31.59
30.27
32.45
30.57
28.19
30.32
29.34
30.69
15.58
30.32
30.32
89
8.23
FCF margin%
13.72
11.13
10.30
8.27
9.01
10.60
9.04
11.57
8.65
9.19
29.86
9.19
9.75
25
0.581
FCF / Net incomex
1.250
1.228
1.189
1.216
1.189
1.278
1.365
1.392
1.339
1.332
1.364
1.339
1.264
68
17.97
ROIC%
11.19
8.70
8.82
9.32
9.00
9.55
8.65
10.24
9.06
10.49
19.74
9.55
9.19
23
17.22
Return on equity%
29.27
28.42
31.12
31.99
31.40
29.76
27.23
26.41
27.80
27.10
22.52
27.23
28.85
60
16.85
Return on assets%
14.48
12.04
13.59
13.64
11.86
11.22
11.16
8.45
11.27
12.03
24.82
11.22
11.94
73
0.02
EPS฿
0.10
0.11
0.11
0.12
0.13
0.15
0.13
0.14
0.15
0.14
0.03
1.37%
4.08%
—
29.82
EPS growth%
16.38
17.78
14.81
14.33
12.97
15.15
14.35
12.95
10.37
7.60
16.58
12.95
14.34
51
0.09
Bookvalue per sh฿
0.17
0.16
0.16
0.17
0.19
0.22
0.24
0.25
0.29
0.29
0.09
8.81%
5.97%
—
0.05
FCF per share฿
0.14
0.15
0.17
0.18
0.16
0.15
0.16
0.17
0.19
0.17
0.12
1.13%
2.55%
—
0.10
Dividend per sh฿
0.06
0.06
0.07
0.06
0.07
0.09
0.09
0.09
0.10
0.11
0.12
8.09%
5.99%
—
6.76
Div yield (avg)%
28.33
30.98
32.32
34.83
35.64
36.71
35.84
36.11
38.94
41.82
23.92
36.71
35.74
39
24.13
Payout ratio%
30.26
32.58
35.49
37.80
37.00
39.24
39.94
41.18
42.69
42.42
20.18
41.18
38.52
17
2.803
Shares (diluted)B
3.298
3.397
3.505
3.959
4.327
4.583
4.496
4.671
4.701
4.966
2.791
2.79%
4.25%
53
6.00
Buyback yield%
8.10
6.00
4.02
4.70
3.73
3.23
2.44
4.84
5.80
7.15
17.58
4.84
4.77
8
1.548
D/E ratiox
2.668
3.106
3.459
3.547
3.731
4.129
4.538
4.442
4.839
5.578
0.116
4.538
3.930
81
94.22
Enterprise value฿M
621.0
572.0
595.2
543.7
557.2
543.7
524.6
538.0
562.7
559.8
642.5
0.09%
(1.56%)
92
0.681
LT debt฿B
0.759
0.873
0.981
0.960
1.111
1.310
1.541
1.798
1.840
2.087
0.650
13.43%
12.46%
46
Revenue
฿565.4M
6.55%
1.00×
Cost of revenue
฿360.3M
6.49%
0.99×
Operating expenses
฿129.2M
6.83%
1.03×
Cash and investments
19.80%
Goodwill & intangibles
15.47%
Spread over hurdle
(4.59%)