18.15
Revenue฿M
12.64
13.41
14.18
15.26
16.24
17.23
18.51
19.46
21.24
22.44
19.69
6.69%
6.48%
36
7.30
Revenue growth%
27.89
28.76
28.12
25.22
27.57
29.81
30.04
31.67
32.23
29.51
29.48
30.04
29.13
52
4.25
Gross margin%
9.50
10.80
10.96
11.21
9.10
9.64
12.05
11.81
13.87
12.50
27.10
12.05
11.09
48
25.46
Operating margin%
1.95
0.85
0.40
0.94
0.40
2.94
3.96
4.23
1.36
2.92
5.92
2.94
1.65
41
29.61
Net margin%
21.09
22.32
23.76
22.91
22.63
20.05
22.32
20.69
20.64
19.62
8.14
20.64
21.70
89
27.51
P/E ratio (avg)x
18.98
20.56
22.13
22.64
21.85
23.87
24.33
25.01
24.47
24.93
35.30
24.47
23.25
24
7.778
EV/EBITx
17.13
18.07
18.87
18.92
21.24
21.13
24.65
26.29
27.64
29.69
8.523
26.29
21.18
48
4.83
FCF yield (avg)%
3.60
5.54
2.78
4.02
6.13
5.47
6.41
8.83
11.04
9.32
5.72
8.83
5.83
8
24.80
FCF margin%
1.64
3.97
5.49
4.18
5.84
6.24
9.12
11.62
12.23
11.25
28.81
11.25
6.04
35
1.749
FCF / Net incomex
0.635
0.616
0.550
0.484
0.414
0.429
0.416
0.435
0.442
0.416
1.379
0.429
0.438
27
24.75
ROIC%
4.22
1.60
2.19
2.46
1.59
3.24
2.57
3.47
1.90
0.40
13.68
2.57
2.32
20
11.32
Return on equity%
19.31
22.28
24.85
24.73
22.61
20.40
22.42
22.30
20.66
19.45
5.92
20.66
22.29
52
16.41
Return on assets%
8.08
9.57
8.74
10.72
13.47
12.74
15.07
17.26
15.04
12.82
9.12
15.04
12.78
35
1.03
EPS฿
0.57
0.62
0.61
0.64
0.61
0.63
0.64
0.61
0.57
0.60
1.13
(0.45%)
(0.18%)
—
24.47
EPS growth%
19.23
16.94
17.76
16.10
18.21
15.86
17.67
17.32
15.48
14.53
23.06
15.86
17.13
65
0.63
Bookvalue per sh฿
1.77
1.73
1.93
1.94
2.08
2.07
2.27
2.20
2.47
2.59
1.16
4.49%
4.94%
—
0.83
FCF per share฿
0.87
0.87
0.87
0.86
0.94
1.01
0.92
0.93
0.90
0.82
0.97
(2.84%)
(1.40%)
—
0.90
Dividend per sh฿
0.99
1.11
1.14
1.12
1.05
1.17
1.25
1.30
1.19
1.23
0.98
3.18%
1.54%
—
6.27
Div yield (avg)%
20.90
18.01
16.86
19.54
22.35
20.16
21.49
19.75
21.38
22.69
8.85
21.38
20.53
72
3.72
Payout ratio%
10.86
11.76
12.61
13.11
15.74
16.95
15.04
16.81
14.99
12.40
15.81
15.04
14.05
91
24.37
Shares (diluted)M
33.42
37.99
36.28
35.97
37.81
39.61
44.65
48.77
46.15
48.48
23.32
5.10%
3.90%
89
24.08
Buyback yield%
10.59
8.39
8.90
7.87
6.36
9.05
11.47
10.04
7.34
9.55
25.68
9.55
8.98
58
1.404
D/E ratiox
0.729
0.729
0.789
0.936
0.921
1.034
1.063
1.083
1.133
1.319
0.839
1.083
0.985
29
5.195
Enterprise value฿M
28.95
34.11
35.41
35.05
38.62
43.72
50.60
53.38
51.69
57.39
9.463
8.24%
7.23%
41
7.652
LT debt฿M
26.24
25.75
26.86
31.72
36.46
42.47
48.93
54.03
53.66
62.63
7.582
11.43%
9.63%
44
Revenue
฿22.44M
6.48%
1.00×
Cost of revenue
฿13.55M
6.23%
0.98×
Operating expenses
฿2.812M
6.84%
1.03×
Spread over hurdle
(0.79%)