102.7
Revenue฿M
93.18
98.97
102.0
108.1
110.5
117.8
125.3
129.9
138.6
143.0
112.4
5.29%
4.68%
32
9.06
Revenue growth%
33.38
32.70
35.43
36.06
35.70
34.25
36.90
38.65
40.73
43.62
12.10
38.65
35.88
41
22.50
Gross margin%
24.41
25.92
28.89
27.10
27.05
25.45
24.66
23.42
25.29
28.14
12.66
25.29
25.69
26
25.37
Operating margin%
13.36
11.11
13.12
13.30
13.11
14.59
13.70
13.24
15.03
14.55
5.63
14.55
13.33
78
15.15
Net margin%
9.22
7.74
5.18
4.01
1.02
2.76
1.78
3.10
0.61
0.40
28.12
1.78
2.93
37
24.51
P/E ratio (avg)x
24.73
27.38
31.76
32.74
32.40
37.40
42.29
44.37
52.82
59.27
30.69
44.37
35.07
20
25.58
EV/EBITx
28.70
29.09
30.04
32.94
32.68
33.68
35.84
34.24
29.82
31.48
7.038
33.68
32.08
65
24.39
FCF yield (avg)%
18.40
15.81
14.53
14.30
11.62
14.46
14.05
15.06
16.56
13.74
22.45
14.46
14.49
41
3.33
FCF margin%
17.52
20.09
21.55
20.47
22.15
21.88
20.48
18.13
17.83
18.48
21.65
18.48
20.28
81
1.226
FCF / Net incomex
0.919
0.851
0.886
0.927
0.913
1.016
1.117
1.031
1.076
1.119
0.278
1.076
0.971
53
12.31
ROIC%
20.25
19.90
20.07
18.46
19.05
16.78
19.40
19.24
20.69
19.05
17.87
19.24
19.32
92
8.40
Return on equity%
36.27
37.47
40.04
37.91
38.17
37.53
36.04
37.62
37.37
37.78
18.95
37.53
37.58
33
3.89
Return on assets%
13.85
11.58
10.21
7.24
7.97
9.36
6.90
9.54
9.60
9.11
27.45
9.36
9.45
74
0.15
EPS฿
0.11
0.11
0.13
0.13
0.15
0.16
0.17
0.20
0.23
0.26
0.16
11.48%
8.37%
—
23.98
EPS growth%
18.49
20.32
21.00
23.73
26.32
24.16
24.98
22.56
20.93
19.85
24.06
22.56
21.78
17
0.19
Bookvalue per sh฿
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.09
1.85%
2.66%
—
0.05
FCF per share฿
0.14
0.14
0.14
0.16
0.17
0.16
0.18
0.20
0.22
0.25
0.10
7.65%
6.21%
—
0.10
Dividend per sh฿
0.14
0.16
0.17
0.16
0.16
0.18
0.16
0.17
0.19
0.19
0.17
3.48%
4.16%
—
28.31
Div yield (avg)%
26.48
26.48
23.87
26.30
28.81
27.65
25.03
26.46
25.48
26.23
20.40
26.23
26.38
35
8.25
Payout ratio%
6.79
5.46
4.58
2.30
0.40
0.40
0.40
0.96
1.11
2.27
12.33
0.96
1.69
49
169.8
Shares (diluted)M
184.7
189.0
201.0
190.1
187.7
186.6
198.2
215.4
227.6
219.8
173.5
3.21%
2.06%
88
17.63
Buyback yield%
24.02
24.00
22.07
23.62
26.48
23.84
26.39
28.21
28.41
28.89
13.33
28.21
25.20
87
1.337
D/E ratiox
2.289
2.257
2.603
2.566
3.019
2.893
2.989
3.301
3.438
3.947
1.494
3.301
2.941
44
116.8
Enterprise value฿M
162.0
186.4
215.8
211.9
206.3
232.9
228.8
228.7
263.1
290.2
60.04
7.07%
7.90%
46
107.7
LT debt฿M
36.75
34.36
31.90
32.48
37.31
38.36
36.58
34.43
33.45
33.46
65.69
(2.15%)
(1.49%)
62
Revenue
฿143.0M
4.68%
1.00×
Cost of revenue
฿93.40M
4.63%
1.00×
Operating expenses
฿18.35M
5.78%
1.11×
Goodwill & intangibles
17.40%
Spread over hurdle
29.71%