53.81
Revenue฿M
121.5
127.8
135.2
142.9
149.6
153.8
158.3
165.6
173.8
184.9
55.26
4.33%
4.95%
25
27.79
Revenue growth%
0.58
3.43
1.45
2.75
0.92
0.40
0.76
0.40
0.40
1.70
29.98
0.40
0.84
61
14.45
Gross margin%
24.52
27.09
28.21
29.85
31.42
28.69
30.62
30.82
30.97
30.34
6.02
30.62
30.10
24
19.42
Operating margin%
4.95
2.91
2.43
4.11
1.27
0.55
2.24
2.27
5.15
7.93
21.36
2.27
2.67
50
19.86
Net margin%
5.57
6.00
8.56
9.19
10.57
8.18
6.16
7.15
7.77
7.84
18.41
7.77
7.81
53
26.68
P/E ratio (avg)x
42.73
42.93
42.35
47.65
50.52
56.79
65.40
72.62
83.56
89.71
19.28
72.62
53.65
57
31.48
EV/EBITx
11.01
11.39
10.83
11.83
10.42
9.897
9.218
9.694
8.575
9.088
27.76
9.218
10.16
30
16.05
FCF yield (avg)%
22.52
23.06
25.12
25.13
26.98
29.84
32.72
31.15
32.27
32.05
27.80
32.05
28.41
30
11.67
FCF margin%
18.74
16.20
14.83
12.60
13.79
15.57
17.32
18.27
16.54
15.91
9.97
16.54
16.06
31
0.342
FCF / Net incomex
1.823
1.945
2.108
2.305
2.334
2.375
2.146
2.378
2.387
2.286
1.752
2.375
2.295
28
21.02
ROIC%
16.32
15.77
14.34
11.85
8.98
10.23
9.98
9.21
11.20
12.71
28.92
10.23
11.53
61
11.66
Return on equity%
31.23
28.93
31.46
32.36
34.93
33.36
31.18
33.94
34.75
35.04
18.59
33.94
32.86
73
13.12
Return on assets%
8.01
8.99
10.52
12.15
12.80
11.93
12.69
14.67
15.78
13.04
26.18
13.04
12.42
64
0.13
EPS฿
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.03
0.03
0.14
(4.06%)
(6.04%)
—
7.50
EPS growth%
20.48
23.17
21.46
23.38
23.03
20.36
20.59
19.94
19.34
19.37
21.93
19.94
20.53
89
0.09
Bookvalue per sh฿
0.12
0.12
0.12
0.12
0.14
0.15
0.14
0.13
0.15
0.14
0.05
1.13%
2.53%
—
0.11
FCF per share฿
0.21
0.24
0.22
0.25
0.24
0.26
0.26
0.30
0.31
0.33
0.09
6.06%
5.31%
—
0.12
Dividend per sh฿
0.08
0.07
0.06
0.05
0.06
0.05
0.04
0.04
0.03
0.03
0.15
(10.13%)
(7.96%)
—
10.60
Div yield (avg)%
21.23
24.18
25.11
23.78
21.87
22.68
20.40
18.07
18.72
21.09
22.90
20.40
21.55
79
5.41
Payout ratio%
11.92
11.60
12.39
10.19
7.41
7.53
8.89
9.52
8.76
8.78
4.24
8.78
9.20
60
962.1
Shares (diluted)M
885.9
869.9
836.2
759.4
811.6
824.7
882.7
806.4
702.2
774.4
951.9
(0.93%)
(1.71%)
40
6.95
Buyback yield%
18.16
16.31
17.51
17.26
20.12
21.82
18.88
17.17
19.00
20.67
17.55
19.00
18.52
38
0.698
D/E ratiox
0.883
0.774
0.816
0.774
0.706
0.751
0.699
0.716
0.661
0.651
1.385
0.699
0.733
81
151.5
Enterprise value฿M
48.53
48.58
45.57
50.60
50.03
45.80
45.60
44.41
44.66
46.18
148.9
(1.59%)
(1.17%)
35
111.9
LT debt฿M
41.80
44.97
42.23
43.27
38.89
39.27
41.64
39.30
37.18
41.15
192.6
1.13%
(0.01%)
15
Revenue
฿184.9M
4.95%
1.00×
Cost of revenue
฿128.1M
5.30%
1.03×
Operating expenses
฿35.79M
4.10%
0.92×
Cash and investments
18.37%
Goodwill & intangibles
15.86%
Spread over hurdle
(1.21%)