13.16
Revenue฿M
28.64
31.22
33.14
35.48
37.40
39.26
42.89
46.32
49.27
53.07
13.66
7.25%
6.92%
10
13.48
Revenue growth%
20.94
21.97
21.14
18.93
18.17
20.42
21.66
19.71
18.61
21.36
19.69
20.42
20.68
14
11.71
Gross margin%
32.32
31.90
30.61
32.57
29.94
27.65
27.04
26.35
24.05
25.93
22.24
26.35
28.79
15
29.09
Operating margin%
28.73
27.88
30.08
29.85
29.85
27.89
29.01
30.79
31.46
30.15
2.78
30.15
29.85
30
25.56
Net margin%
8.72
9.06
6.77
8.51
11.27
9.90
10.59
9.24
10.42
12.49
24.53
10.42
9.57
6
16.79
P/E ratio (avg)x
47.87
55.07
55.05
66.47
78.34
79.80
87.20
103.0
112.2
113.9
33.88
103.0
79.07
74
23.65
EV/EBITx
39.45
43.09
48.28
57.88
66.67
66.41
73.27
76.14
82.36
98.49
6.421
76.14
66.54
22
2.81
FCF yield (avg)%
20.04
19.90
21.94
22.01
22.13
19.53
17.96
17.50
20.46
22.96
7.18
19.53
20.25
39
12.99
FCF margin%
4.52
6.58
8.59
6.45
6.31
8.21
7.11
7.08
8.53
9.88
13.81
8.21
7.09
39
1.350
FCF / Net incomex
0.803
0.909
0.970
0.942
0.908
0.852
0.913
1.046
1.002
0.972
1.465
0.972
0.927
51
23.68
ROIC%
3.30
0.74
0.40
0.40
0.89
0.60
3.08
0.49
0.40
0.40
19.90
0.49
0.54
61
21.97
Return on equity%
7.96
6.67
6.27
5.73
3.43
4.08
4.21
5.50
4.47
5.80
21.14
4.47
5.61
19
22.18
Return on assets%
18.19
20.64
20.95
22.97
24.00
23.83
25.74
27.24
26.62
28.91
9.32
26.62
23.91
51
0.01
EPS฿
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.03
0.03
0.03
0.01
5.06%
5.01%
—
2.26
EPS growth%
28.98
30.58
30.96
31.45
32.52
31.92
32.04
31.23
30.96
32.31
12.37
31.92
31.34
72
0.02
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
9.56%
9.78%
—
0.01
FCF per share฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.70%
2.37%
—
—
Dividend per sh฿
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.01
10.10%
9.54%
—
23.62
Div yield (avg)%
31.32
28.97
29.57
29.68
30.54
33.18
31.65
31.37
29.98
31.05
6.57
31.37
30.80
61
4.44
Payout ratio%
9.93
10.12
12.35
10.58
10.40
8.73
8.89
7.19
4.40
2.71
22.25
7.19
9.41
49
1.338
Shares (diluted)B
1.572
1.576
1.813
1.810
1.978
2.033
2.150
2.470
2.773
2.677
1.339
6.24%
5.16%
19
17.97
Buyback yield%
25.58
27.09
25.31
25.57
27.00
25.65
23.53
26.12
27.20
27.94
12.47
26.12
25.89
92
0.699
D/E ratiox
0.302
0.322
0.342
0.362
0.320
0.314
0.271
0.267
0.264
0.275
1.743
0.271
0.308
21
23.20
Enterprise value฿M
22.20
24.41
26.82
24.11
26.04
27.52
27.59
24.29
26.48
26.91
3.538
0.66%
2.30%
9
26.50
LT debt฿M
5.130
5.985
6.588
7.361
7.926
7.669
9.056
10.45
12.36
14.04
40.92
12.11%
10.39%
28
Revenue
฿53.07M
6.92%
1.00×
Cost of revenue
฿26.59M
6.67%
0.98×
Operating expenses
฿11.84M
7.44%
1.05×
Goodwill & intangibles
17.07%
Spread over hurdle
37.56%