29.63
Revenue฿M
96.17
97.88
102.5
106.1
108.8
110.7
113.4
117.1
119.1
122.7
32.87
2.44%
2.82%
68
22.96
Revenue growth%
8.60
7.75
5.20
3.21
2.31
1.09
0.40
0.60
0.40
0.49
28.17
0.49
1.70
89
19.79
Gross margin%
19.16
17.94
20.27
18.37
16.32
16.00
17.54
19.95
18.93
19.06
24.45
18.93
18.65
62
21.08
Operating margin%
20.84
22.12
23.37
24.43
26.62
24.97
22.30
22.95
20.08
19.60
19.98
22.30
22.62
68
14.73
Net margin%
14.86
15.75
18.11
15.68
16.82
14.86
16.15
17.45
20.17
19.73
6.10
17.45
16.48
23
35.77
P/E ratio (avg)x
29.15
29.60
32.38
29.02
30.71
32.48
33.05
30.78
32.28
30.36
12.81
32.28
30.75
25
24.59
EV/EBITx
12.90
13.81
14.18
13.45
13.15
12.57
11.72
12.13
12.53
11.20
30.42
12.13
12.74
65
3.69
FCF yield (avg)%
7.00
8.41
7.91
5.02
6.79
9.27
9.00
9.85
10.71
13.56
6.01
9.85
8.71
82
24.14
FCF margin%
4.09
3.74
4.20
3.17
5.44
8.01
7.24
6.42
8.86
10.70
18.13
8.01
5.93
47
0.156
FCF / Net incomex
0.556
0.622
0.643
0.596
0.646
0.715
0.741
0.749
0.702
0.690
0.989
0.715
0.668
63
29.88
ROIC%
16.71
18.25
19.57
16.89
16.25
15.67
17.43
15.55
16.83
18.79
14.35
16.83
16.86
84
13.00
Return on equity%
21.97
23.07
20.61
18.69
15.99
15.71
14.33
13.52
11.69
11.54
16.82
13.52
15.85
25
23.21
Return on assets%
6.28
8.85
7.21
8.39
6.61
8.97
11.55
9.61
7.45
5.28
28.08
8.97
7.92
86
0.02
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.11%)
0.11%
—
14.94
EPS growth%
21.56
19.10
16.48
17.62
15.73
17.51
19.46
16.51
18.06
20.64
9.94
18.06
17.84
8
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
3.45%
6.28%
—
0.01
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.04%)
(1.34%)
—
0.02
Dividend per sh฿
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.41%
1.71%
—
14.75
Div yield (avg)%
2.20
3.24
4.11
1.37
3.92
4.26
5.55
4.85
3.47
1.56
26.72
4.26
3.69
79
27.81
Payout ratio%
22.32
23.37
25.65
26.45
24.20
23.45
23.31
22.13
22.67
21.98
15.48
22.67
23.34
74
2.167
Shares (diluted)B
3.484
4.101
4.583
4.478
5.016
5.881
6.968
6.919
7.759
8.713
2.152
11.68%
10.96%
15
22.50
Buyback yield%
14.46
16.65
17.84
20.33
21.86
22.66
21.44
21.17
22.47
19.52
16.69
21.44
20.75
76
0.862
D/E ratiox
0.888
0.898
0.943
1.041
0.965
1.049
0.967
0.885
0.955
1.022
1.017
0.967
0.960
58
76.91
Enterprise value฿M
44.90
48.12
43.95
38.90
42.98
41.03
45.70
41.10
36.27
34.94
23.62
(4.06%)
(2.30%)
20
81.59
LT debt฿M
81.10
81.51
82.96
81.21
92.99
98.60
105.0
121.5
127.8
134.2
9.747
7.61%
6.05%
44
Revenue
฿122.7M
2.82%
1.00×
Cost of revenue
฿62.02M
3.03%
1.02×
Operating expenses
฿22.05M
3.22%
1.04×
Cash and investments
16.37%
Goodwill & intangibles
16.14%
Spread over hurdle
13.14%