129.8
Revenue฿M
69.76
73.95
78.94
82.51
86.42
88.77
91.78
95.97
98.20
102.5
134.6
3.47%
4.24%
18
15.80
Revenue growth%
21.98
19.53
19.08
20.03
20.75
22.56
24.44
26.76
26.21
28.00
15.47
26.21
22.27
71
10.06
Gross margin%
4.63
4.40
6.69
8.16
10.16
8.67
9.45
8.92
10.85
13.08
16.54
9.45
8.79
42
10.63
Operating margin%
8.38
5.39
3.13
4.15
5.32
4.30
3.35
2.65
3.84
4.88
3.50
3.84
4.22
56
26.89
Net margin%
30.51
28.07
26.24
26.42
25.93
24.53
24.75
27.56
27.46
24.86
19.88
24.86
26.33
47
24.47
P/E ratio (avg)x
13.08
14.86
13.96
15.28
14.78
15.77
17.25
19.85
20.12
20.46
28.81
19.85
15.52
72
24.92
EV/EBITx
46.33
47.21
49.53
48.06
46.21
49.47
58.54
57.64
61.21
63.93
11.44
58.54
49.50
80
2.68
FCF yield (avg)%
25.01
23.61
20.72
20.48
18.75
18.87
17.29
16.65
15.29
14.22
2.67
16.65
18.81
82
15.17
FCF margin%
5.67
7.08
8.50
7.47
6.82
7.08
7.50
4.90
5.82
8.40
17.84
7.08
7.08
7
0.349
FCF / Net incomex
0.922
0.953
0.995
1.107
1.223
1.291
1.433
1.584
1.779
1.880
1.763
1.584
1.257
29
24.41
ROIC%
0.40
0.40
1.36
1.16
3.84
5.15
4.75
3.96
6.32
7.74
2.47
5.15
3.90
13
10.10
Return on equity%
22.71
20.97
23.13
21.05
18.16
17.86
18.43
21.18
19.82
18.39
15.90
18.43
20.39
81
9.15
Return on assets%
25.52
24.33
25.03
26.50
23.99
22.54
23.55
25.70
26.42
23.82
19.66
23.82
24.68
57
0.03
EPS฿
0.15
0.18
0.17
0.17
0.19
0.23
0.24
0.28
0.32
0.37
0.03
13.90%
10.37%
—
29.04
EPS growth%
20.87
19.86
20.56
18.10
20.92
20.97
19.84
20.74
20.32
20.16
3.92
20.32
20.44
50
0.06
Bookvalue per sh฿
0.06
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.09
(3.96%)
(3.62%)
—
0.03
FCF per share฿
0.09
0.09
0.11
0.12
0.12
0.13
0.14
0.15
0.17
0.20
0.02
10.12%
10.38%
—
0.07
Dividend per sh฿
0.07
0.07
0.07
0.08
0.07
0.07
0.07
0.07
0.08
0.08
0.07
1.65%
0.90%
—
13.79
Div yield (avg)%
22.45
23.76
26.34
25.12
23.17
20.77
21.06
21.41
21.73
24.22
20.15
21.41
22.81
52
22.65
Payout ratio%
15.83
17.11
15.58
18.38
19.49
20.27
20.26
19.65
16.75
15.88
18.23
19.65
17.74
78
0.423
Shares (diluted)B
0.595
0.715
0.791
0.924
1.006
1.033
1.115
1.351
1.625
1.756
0.418
11.79%
11.78%
7
8.52
Buyback yield%
13.46
15.22
12.37
10.85
9.41
10.75
8.09
6.07
4.64
4.57
24.76
6.07
10.08
16
0.928
D/E ratiox
0.981
0.998
0.896
0.779
0.757
0.836
0.861
0.787
0.701
0.731
1.349
0.787
0.812
10
23.55
Enterprise value฿M
84.70
78.19
82.66
82.76
85.18
91.91
98.10
93.84
86.60
80.25
74.83
(1.18%)
(0.20%)
32
140.6
LT debt฿M
132.6
131.0
127.3
128.4
138.7
164.6
188.7
200.1
229.9
264.2
48.45
13.76%
8.89%
8
Revenue
฿102.5M
4.24%
1.00×
Cost of revenue
฿65.28M
4.41%
1.02×
Operating expenses
฿15.40M
4.28%
1.00×
Cash and investments
22.22%
Goodwill & intangibles
15.27%
Spread over hurdle
(6.81%)