100.0
Revenue฿M
132.4
136.7
144.7
148.1
155.5
165.1
169.4
177.1
181.8
191.8
107.6
4.29%
4.49%
66
7.12
Revenue growth%
27.93
29.35
27.31
25.56
27.76
26.35
23.95
23.75
26.67
24.47
3.23
24.47
26.51
51
14.62
Gross margin%
14.56
16.35
14.16
11.81
14.33
15.57
12.78
10.44
9.48
9.68
10.11
10.44
13.47
49
5.03
Operating margin%
13.95
11.70
12.56
11.80
11.78
14.75
15.75
16.34
13.49
12.23
22.21
14.75
13.03
33
29.44
Net margin%
23.89
22.39
20.24
21.89
24.66
25.37
25.23
22.63
21.85
21.55
24.42
22.63
22.51
41
19.14
P/E ratio (avg)x
40.77
38.49
40.03
39.63
38.47
39.94
40.59
45.85
45.24
45.86
25.11
45.24
40.31
25
21.94
EV/EBITx
32.02
31.84
36.82
38.06
42.18
45.63
44.18
41.25
47.58
45.56
9.494
45.56
41.72
73
7.60
FCF yield (avg)%
9.11
8.35
8.87
11.26
12.92
15.36
18.23
18.40
16.69
17.51
17.10
17.51
14.14
55
27.52
FCF margin%
16.40
16.87
16.20
15.30
17.30
15.32
17.67
20.34
20.97
21.78
7.72
20.34
17.09
41
0.629
FCF / Net incomex
1.628
1.626
1.570
1.501
1.446
1.270
1.279
1.211
1.147
0.989
0.617
1.211
1.363
38
10.13
ROIC%
12.54
11.35
9.42
12.31
13.04
13.76
16.40
17.68
16.19
16.51
22.52
16.40
13.40
61
20.76
Return on equity%
28.01
28.03
25.62
28.25
29.69
30.85
28.98
31.40
30.41
33.24
15.05
30.85
29.33
28
29.68
Return on assets%
18.13
18.84
18.12
19.22
17.06
14.45
16.41
16.43
14.35
16.99
12.66
16.41
17.02
74
0.11
EPS฿
0.14
0.15
0.17
0.18
0.18
0.17
0.19
0.18
0.17
0.16
0.11
(2.02%)
2.77%
—
22.32
EPS growth%
15.49
13.18
15.90
16.22
16.78
16.69
17.19
19.72
18.91
19.36
2.84
18.91
16.73
34
0.06
Bookvalue per sh฿
0.14
0.15
0.17
0.15
0.17
0.18
0.19
0.18
0.19
0.21
0.13
4.21%
3.73%
—
0.08
FCF per share฿
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.10
4.23%
4.76%
—
0.11
Dividend per sh฿
0.09
0.09
0.08
0.08
0.09
0.10
0.11
0.12
0.12
0.11
0.12
4.33%
2.90%
—
14.16
Div yield (avg)%
1.47
3.03
0.59
0.57
0.40
0.40
0.72
0.40
0.40
2.40
15.38
0.40
0.58
69
5.92
Payout ratio%
0.49
0.40
0.40
2.46
1.42
0.40
1.92
0.40
0.40
3.02
13.80
0.40
0.45
44
743.3
Shares (diluted)M
739.7
762.2
741.9
657.9
629.6
584.4
628.2
635.9
624.1
692.5
740.6
1.92%
0.13%
88
11.00
Buyback yield%
24.90
23.50
22.88
21.03
23.94
23.94
22.55
22.62
21.60
22.20
25.45
22.55
22.75
38
1.628
D/E ratiox
2.411
2.350
2.626
2.752
2.884
2.994
3.099
3.388
3.546
3.819
1.230
3.388
2.939
15
53.04
Enterprise value฿M
162.2
191.6
202.7
203.1
235.0
251.0
301.0
319.6
330.1
372.2
62.52
9.63%
9.15%
59
89.75
LT debt฿M
186.8
216.6
250.5
271.6
279.2
322.5
322.7
360.7
414.2
464.7
77.71
10.73%
10.89%
87
Revenue
฿191.8M
4.49%
1.00×
Cost of revenue
฿105.5M
4.34%
0.99×
Operating expenses
฿21.05M
3.60%
0.92×
Goodwill & intangibles
16.11%
Spread over hurdle
19.29%