89.85
Revenue฿M
53.33
57.61
62.92
67.88
72.11
77.82
85.79
93.82
101.7
112.1
99.07
9.22%
8.73%
30
22.53
Revenue growth%
3.98
1.99
2.23
1.99
2.94
4.99
2.12
1.57
0.81
1.63
18.27
1.63
2.05
49
8.12
Gross margin%
5.83
7.44
10.10
8.75
11.56
14.52
16.82
16.48
17.55
20.41
7.33
16.82
13.04
10
2.43
Operating margin%
4.79
6.95
4.68
7.48
8.84
11.10
13.06
12.85
10.33
9.59
9.31
11.10
9.22
12
5.76
Net margin%
9.56
8.06
8.35
9.08
7.26
6.13
3.88
3.87
1.70
2.98
20.11
3.87
6.69
36
27.45
P/E ratio (avg)x
18.40
20.10
18.50
20.24
19.45
20.21
22.42
19.87
18.97
20.90
34.14
20.21
19.99
94
10.10
EV/EBITx
32.51
31.19
28.78
26.46
28.16
30.30
31.56
30.52
30.90
31.02
26.65
30.90
30.71
7
3.80
FCF yield (avg)%
25.75
23.08
23.86
21.79
19.64
20.31
17.51
19.13
20.06
21.79
7.14
20.06
21.05
71
13.80
FCF margin%
0.70
0.40
2.84
2.79
5.52
7.66
8.62
10.27
12.74
11.10
29.62
10.27
6.59
76
1.521
FCF / Net incomex
1.076
1.129
1.215
1.095
1.069
0.972
0.959
0.824
0.863
0.894
0.935
0.894
1.021
56
13.93
ROIC%
12.04
10.51
13.04
12.23
10.62
11.53
9.41
10.17
8.26
7.99
3.44
9.41
10.57
80
21.68
Return on equity%
4.27
1.77
3.96
3.73
2.86
0.40
1.31
2.60
4.29
4.79
29.25
2.60
3.30
7
6.37
Return on assets%
8.41
7.82
6.18
6.44
5.55
5.76
4.91
6.44
9.30
11.72
4.47
6.44
6.44
48
0.14
EPS฿
0.05
0.04
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.15
(7.17%)
(7.45%)
—
26.21
EPS growth%
12.78
12.06
12.98
12.71
11.38
8.90
7.97
5.95
6.29
6.85
10.49
6.85
10.14
6
0.09
Bookvalue per sh฿
0.17
0.19
0.20
0.19
0.22
0.22
0.24
0.24
0.23
0.23
0.13
1.32%
3.85%
—
0.06
FCF per share฿
0.07
0.08
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.09
0.09
2.91%
3.84%
—
0.03
Dividend per sh฿
0.11
0.11
0.10
0.11
0.12
0.12
0.12
0.13
0.14
0.13
0.02
1.76%
1.27%
—
26.23
Div yield (avg)%
12.40
12.47
12.87
11.69
12.26
15.06
13.23
14.63
15.30
12.95
20.63
14.63
12.91
46
15.32
Payout ratio%
24.48
27.37
25.05
25.27
26.20
23.98
22.63
22.98
24.05
22.04
25.12
22.98
24.26
73
318.3
Shares (diluted)M
341.8
327.7
297.4
330.9
359.3
349.9
334.8
370.6
410.9
395.1
312.2
1.91%
1.31%
19
28.14
Buyback yield%
13.29
13.28
15.16
17.01
16.99
14.41
16.89
15.20
14.81
15.28
23.11
15.20
15.18
46
1.023
D/E ratiox
0.322
0.355
0.393
0.427
0.472
0.501
0.490
0.486
0.553
0.596
1.650
0.501
0.479
38
118.3
Enterprise value฿M
77.69
75.97
83.28
92.42
94.19
92.08
99.01
94.46
90.24
87.39
88.10
(1.49%)
0.32%
14
94.97
LT debt฿M
39.41
42.16
41.40
38.83
37.65
34.44
34.81
34.55
38.65
39.87
69.20
1.16%
(0.55%)
9
Revenue
฿112.1M
8.73%
1.00×
Cost of revenue
฿65.42M
9.12%
1.04×
Operating expenses
฿15.71M
7.94%
0.93×
Goodwill & intangibles
19.40%
Cash and investments
16.31%
Spread over hurdle
(4.31%)