108.1
Revenue฿M
71.98
77.01
81.31
87.50
93.59
99.68
105.6
112.4
121.7
133.5
119.1
7.36%
7.11%
22
7.02
Revenue growth%
18.60
18.49
16.25
17.24
14.94
16.10
17.22
15.43
16.63
15.15
10.51
16.10
16.44
5
24.29
Gross margin%
30.75
33.11
34.30
36.66
39.57
42.34
42.54
40.88
39.64
41.39
5.34
41.39
39.60
28
2.83
Operating margin%
9.74
11.24
12.87
11.16
13.65
14.52
12.52
15.23
15.57
12.73
13.59
14.52
12.80
26
13.84
Net margin%
13.36
10.39
7.65
10.34
7.45
8.92
6.16
5.44
7.96
9.47
18.20
7.96
8.44
90
16.08
P/E ratio (avg)x
38.13
43.74
44.64
46.59
55.33
53.16
58.95
64.25
73.40
86.19
10.45
64.25
54.25
32
10.71
EV/EBITx
14.61
15.38
14.32
13.70
12.22
12.00
11.19
10.68
9.591
9.004
30.04
10.68
12.11
36
18.09
FCF yield (avg)%
10.13
9.66
9.11
6.93
6.23
5.34
7.10
7.52
6.85
9.13
2.10
7.10
7.31
13
8.82
FCF margin%
27.52
26.56
28.40
26.24
24.89
24.64
23.13
21.65
19.05
19.82
11.07
21.65
24.76
27
1.494
FCF / Net incomex
2.180
2.228
2.460
2.468
2.401
2.695
3.157
3.203
3.140
3.600
0.218
3.157
2.581
29
19.65
ROIC%
7.24
5.09
2.31
4.95
4.81
7.22
9.37
7.98
6.10
4.27
14.19
7.22
5.60
46
15.13
Return on equity%
11.26
8.88
8.12
8.41
6.42
8.01
9.70
7.35
7.49
4.67
14.49
7.49
8.07
73
25.08
Return on assets%
19.66
21.22
24.01
23.51
22.45
20.12
18.66
16.03
13.28
15.11
14.17
16.03
19.89
76
0.19
EPS฿
0.16
0.17
0.18
0.20
0.19
0.18
0.19
0.19
0.18
0.17
0.21
(1.86%)
0.54%
—
13.97
EPS growth%
13.03
11.20
13.40
16.37
13.90
12.63
15.59
18.21
15.61
16.16
14.51
15.61
14.75
63
0.43
Bookvalue per sh฿
1.27
1.41
1.49
1.48
1.63
1.68
1.77
1.77
1.88
1.81
0.60
2.15%
4.72%
—
1.04
FCF per share฿
0.71
0.64
0.73
0.68
0.76
0.83
0.81
0.84
0.85
0.85
0.53
2.27%
1.90%
—
1.02
Dividend per sh฿
0.47
0.47
0.45
0.46
0.42
0.43
0.38
0.33
0.36
0.34
0.23
(4.09%)
(2.88%)
—
10.02
Div yield (avg)%
18.49
18.63
17.66
17.44
15.66
15.15
17.38
14.56
16.70
15.17
7.56
15.17
17.04
59
8.60
Payout ratio%
13.42
15.52
14.30
11.74
12.60
9.91
8.32
9.06
11.25
10.13
27.65
9.91
11.49
47
58.90
Shares (diluted)M
56.08
60.51
56.10
61.25
55.84
51.44
48.35
51.16
54.30
47.69
59.43
(3.11%)
(2.13%)
21
29.20
Buyback yield%
25.89
24.68
24.46
23.09
22.41
20.33
20.04
18.24
19.20
16.36
14.91
19.20
21.37
67
1.158
D/E ratiox
1.919
2.188
2.515
2.608
2.880
3.020
3.313
3.371
3.692
4.257
1.602
3.371
2.950
11
43.74
Enterprise value฿M
91.77
102.6
106.2
101.5
113.4
114.5
128.3
115.4
110.0
122.4
101.2
1.53%
3.39%
66
7.290
LT debt฿M
11.47
13.12
13.81
14.34
16.00
16.82
18.23
19.23
18.89
21.37
109.3
5.97%
8.00%
62
Revenue
฿133.5M
7.11%
1.00×
Cost of revenue
฿77.10M
6.71%
0.96×
Operating expenses
฿21.87M
8.05%
1.09×
Goodwill & intangibles
19.06%
Cash and investments
19.01%
Spread over hurdle
(2.71%)