70.32
Revenue฿M
428.3
439.9
453.0
464.1
483.6
499.2
512.3
522.2
534.9
560.6
75.48
3.00%
3.17%
11
11.48
Revenue growth%
12.83
15.15
17.65
15.36
16.16
13.31
10.60
12.61
15.03
16.28
10.63
13.31
15.09
81
15.89
Gross margin%
14.95
17.85
15.99
13.17
13.90
13.66
16.51
16.29
14.23
17.03
10.24
16.29
15.47
58
21.23
Operating margin%
23.58
25.22
26.56
24.14
25.05
26.39
27.94
30.65
27.97
29.02
18.42
27.97
26.47
90
29.18
Net margin%
19.31
16.91
16.05
18.40
17.37
14.55
14.56
14.00
15.64
14.12
7.74
14.55
15.85
83
12.61
P/E ratio (avg)x
52.30
56.11
58.84
61.14
65.65
64.35
68.46
77.58
81.18
88.87
34.68
77.58
65.00
17
14.47
EV/EBITx
30.44
30.40
27.31
27.34
24.76
22.70
23.53
25.74
24.99
24.57
23.49
24.57
25.36
79
20.35
FCF yield (avg)%
2.37
2.32
2.96
5.22
5.25
6.26
7.30
5.63
2.71
4.46
27.63
5.63
4.84
21
23.77
FCF margin%
10.22
11.30
10.03
7.07
7.95
9.65
11.79
14.11
17.05
16.01
26.83
14.11
10.76
61
0.936
FCF / Net incomex
0.337
0.371
0.377
0.417
0.378
0.379
0.346
0.380
0.388
0.365
0.383
0.379
0.378
86
8.33
ROIC%
15.86
17.70
15.05
15.96
18.06
18.88
18.99
21.63
20.15
19.47
9.83
19.47
18.47
49
11.31
Return on equity%
17.86
19.43
19.56
19.65
17.41
16.01
14.83
12.87
10.49
13.48
23.64
13.48
16.71
41
3.95
Return on assets%
15.49
18.25
18.54
17.02
15.18
13.07
13.03
15.42
16.89
16.45
6.18
15.42
15.97
81
0.03
EPS฿
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.02
0.03
(0.62%)
(0.32%)
—
9.85
EPS growth%
2.91
4.67
4.60
1.80
2.37
4.28
4.51
3.98
2.35
0.71
6.83
3.98
3.44
82
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
7.60%
3.39%
—
0.02
FCF per share฿
0.03
0.02
0.03
0.03
0.03
0.02
0.02
0.02
0.03
0.03
0.02
2.37%
0.94%
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.84%
1.91%
—
16.43
Div yield (avg)%
8.96
7.55
9.76
12.73
12.44
11.54
13.21
10.40
8.49
7.73
27.56
10.40
10.08
70
10.04
Payout ratio%
1.95
0.40
0.40
0.96
0.62
3.16
0.61
0.40
0.40
0.40
17.02
0.40
0.51
40
7.701
Shares (diluted)B
5.798
5.933
5.941
5.665
5.408
5.938
5.363
5.845
5.553
6.037
7.502
2.22%
(0.65%)
51
27.39
Buyback yield%
23.39
26.16
25.58
25.45
27.39
29.75
28.95
31.47
33.11
35.27
12.11
31.47
28.17
50
0.450
D/E ratiox
0.820
0.764
0.769
0.753
0.703
0.714
0.675
0.666
0.636
0.674
0.657
0.674
0.708
13
85.18
Enterprise value฿M
537.1
574.7
589.7
571.1
608.2
662.6
753.7
703.0
666.0
693.8
270.1
2.67%
3.92%
89
240.7
LT debt฿M
509.1
479.1
507.3
507.4
535.5
555.8
625.4
622.2
625.0
677.3
205.6
4.81%
3.38%
70
Revenue
฿560.6M
3.17%
1.00×
Cost of revenue
฿312.7M
2.98%
0.98×
Operating expenses
฿113.9M
3.49%
1.03×
Cash and investments
15.87%
Spread over hurdle
14.73%