23.66
Revenue฿M
33.76
36.21
38.83
41.80
43.97
47.22
49.55
51.88
56.66
60.20
24.96
6.48%
6.75%
28
24.92
Revenue growth%
4.36
1.68
0.40
0.40
3.28
2.65
5.02
7.66
9.48
8.43
22.44
7.66
3.82
76
19.12
Gross margin%
8.21
6.70
5.35
2.40
0.69
0.40
2.14
0.40
1.59
3.76
21.54
1.59
2.27
57
23.38
Operating margin%
13.92
14.72
12.44
10.35
8.47
9.26
10.53
10.34
9.21
8.04
20.18
9.26
10.34
73
13.33
Net margin%
11.31
8.44
10.09
7.85
8.50
8.13
10.49
9.01
6.66
5.22
10.71
8.13
8.47
69
9.068
P/E ratio (avg)x
37.99
41.79
43.00
48.24
56.53
60.32
61.52
74.54
85.76
101.2
29.95
74.54
58.43
20
11.14
EV/EBITx
15.06
12.92
14.00
14.77
12.64
12.03
11.35
10.58
10.01
9.798
28.13
10.58
12.34
52
7.00
FCF yield (avg)%
22.74
24.58
22.18
24.03
26.25
26.63
26.10
25.96
22.98
20.15
21.43
25.96
24.30
93
14.59
FCF margin%
10.61
10.02
11.33
13.38
13.04
11.65
13.14
11.65
9.00
10.68
19.48
11.65
11.49
25
0.613
FCF / Net incomex
1.726
1.626
1.648
1.460
1.411
1.361
1.429
1.382
1.519
1.697
0.472
1.429
1.490
10
12.68
ROIC%
26.12
24.34
21.69
19.71
22.11
19.73
22.10
22.35
22.63
20.48
28.19
22.10
22.11
37
27.22
Return on equity%
3.85
6.25
5.73
8.08
7.43
7.56
8.49
8.96
6.73
6.87
26.05
7.56
7.15
10
15.47
Return on assets%
9.06
6.10
7.75
6.22
4.46
6.94
8.73
6.98
8.74
10.87
5.23
8.73
7.36
80
0.02
EPS฿
0.05
0.05
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.02
2.57%
1.73%
—
27.08
EPS growth%
25.02
22.90
24.78
22.42
22.01
23.37
24.98
25.77
24.49
22.93
8.72
24.49
23.93
50
0.07
Bookvalue per sh฿
0.10
0.11
0.11
0.12
0.11
0.11
0.10
0.09
0.10
0.11
0.01
0.77%
0.90%
—
0.07
FCF per share฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.07
(3.40%)
(4.40%)
—
0.06
Dividend per sh฿
0.11
0.12
0.12
0.12
0.13
0.13
0.13
0.14
0.15
0.16
0.03
4.78%
4.50%
—
29.83
Div yield (avg)%
15.56
12.67
9.72
8.87
9.77
9.46
10.90
12.58
14.20
15.64
27.51
12.58
11.74
87
26.53
Payout ratio%
20.53
20.13
21.52
24.23
23.01
24.41
25.19
26.61
29.54
30.19
12.98
26.61
24.32
59
420.7
Shares (diluted)M
478.8
560.6
601.4
635.9
711.5
775.4
776.0
805.0
870.3
850.3
420.7
3.63%
5.66%
82
5.31
Buyback yield%
11.24
8.52
7.05
4.98
3.11
3.63
4.70
4.78
6.52
6.84
8.27
4.78
5.75
67
1.261
D/E ratiox
0.707
0.693
0.703
0.614
0.622
0.551
0.478
0.423
0.450
0.447
0.113
0.450
0.582
71
23.84
Enterprise value฿M
55.16
55.45
54.29
60.47
66.21
65.35
74.13
82.51
96.70
113.7
51.25
11.41%
8.66%
11
41.95
LT debt฿M
45.27
42.90
40.50
41.42
40.02
39.79
35.27
32.45
33.72
30.25
42.68
(5.44%)
(5.14%)
48
Revenue
฿60.20M
6.75%
1.00×
Cost of revenue
฿32.36M
6.73%
1.00×
Operating expenses
฿13.32M
6.78%
1.00×
Spread over hurdle
50.61%