3.305
Revenue฿M
36.29
37.72
39.17
40.53
43.42
44.61
47.08
50.02
53.14
54.70
3.427
4.73%
4.44%
7
12.05
Revenue growth%
10.43
9.36
8.21
8.84
9.21
9.45
7.61
6.52
3.95
5.31
29.98
6.52
8.53
54
20.86
Gross margin%
25.67
25.80
27.27
26.52
29.08
27.45
26.64
29.12
27.89
25.51
19.83
27.45
26.95
51
14.82
Operating margin%
33.47
31.70
30.50
28.68
26.95
29.25
30.93
32.23
30.46
31.52
9.21
30.93
30.72
60
3.20
Net margin%
11.73
11.64
8.98
10.71
10.67
8.29
9.71
8.08
9.65
7.32
23.23
8.29
9.68
13
8.677
P/E ratio (avg)x
21.91
21.33
19.72
19.63
20.26
19.25
17.23
16.88
17.50
18.38
24.99
17.50
19.44
51
32.82
EV/EBITx
14.95
17.60
18.74
21.00
20.96
21.21
24.25
23.47
26.52
30.81
27.84
24.25
21.10
77
16.69
FCF yield (avg)%
1.94
4.77
4.04
3.86
0.98
0.78
1.02
0.40
0.41
2.83
18.63
0.78
1.48
94
21.79
FCF margin%
17.04
19.97
22.45
24.39
24.21
24.64
23.68
24.12
22.99
23.58
3.54
23.68
23.63
8
1.224
FCF / Net incomex
1.121
1.138
1.190
1.411
1.398
1.633
1.618
1.574
1.750
1.963
0.903
1.633
1.493
88
19.24
ROIC%
7.91
9.79
8.05
10.16
8.93
6.05
3.45
6.18
5.42
2.97
21.94
5.42
7.05
31
15.78
Return on equity%
21.48
22.73
20.74
18.02
18.62
19.74
18.20
16.46
15.01
12.17
29.43
16.46
18.41
61
20.77
Return on assets%
33.91
36.60
37.22
35.91
35.99
34.94
33.34
34.98
34.59
35.96
9.82
34.94
35.44
31
0.01
EPS฿
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.01
5.88%
4.80%
—
15.87
EPS growth%
18.26
18.91
19.63
20.31
22.30
19.47
20.03
21.69
22.57
22.25
16.40
21.69
20.17
27
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
1.11%
3.21%
—
0.04
FCF per share฿
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
2.79%
4.44%
—
0.05
Dividend per sh฿
0.06
0.06
0.05
0.06
0.06
0.07
0.06
0.07
0.08
0.09
0.06
5.74%
5.17%
—
26.80
Div yield (avg)%
15.19
15.57
17.06
18.19
18.87
16.17
18.05
18.06
18.03
15.62
17.48
18.03
17.54
17
14.43
Payout ratio%
0.40
0.40
0.40
0.40
0.40
1.12
0.40
1.42
0.40
0.40
13.86
0.40
0.40
64
0.683
Shares (diluted)B
0.704
0.733
0.742
0.862
0.988
1.151
1.251
1.386
1.346
1.377
0.669
6.86%
6.91%
85
13.39
Buyback yield%
17.48
20.00
20.93
23.63
23.41
25.83
25.58
28.29
28.41
29.56
20.96
28.29
24.61
83
1.779
D/E ratiox
0.248
0.269
0.244
0.246
0.267
0.243
0.222
0.220
0.234
0.258
1.502
0.234
0.245
89
21.25
Enterprise value฿M
11.51
10.48
10.11
10.86
9.485
8.772
7.646
6.762
6.295
5.375
15.86
(10.74%)
(8.15%)
20
43.70
LT debt฿M
55.37
59.39
59.66
64.75
76.30
83.95
93.75
105.3
117.9
125.5
44.51
10.47%
8.45%
70
Revenue
฿54.70M
4.44%
1.00×
Cost of revenue
฿31.92M
4.17%
0.97×
Operating expenses
฿7.459M
5.94%
1.15×
Cash and investments
21.53%
Goodwill & intangibles
15.47%
Spread over hurdle
23.12%