173.0
Revenue฿M
154.6
165.7
176.4
188.4
196.8
206.0
212.6
229.9
241.0
251.2
181.2
5.00%
5.51%
67
19.45
Revenue growth%
19.11
17.17
14.71
15.57
14.89
12.83
15.41
15.62
15.57
16.46
8.13
15.57
15.57
95
4.60
Gross margin%
24.84
27.30
29.80
27.33
27.19
27.34
28.69
28.27
26.88
25.10
5.06
27.34
27.32
76
13.42
Operating margin%
1.29
3.88
1.98
2.36
4.33
3.43
2.64
1.54
0.40
0.40
29.61
1.54
2.17
51
21.96
Net margin%
11.19
13.97
16.03
15.20
13.32
15.25
14.62
15.72
15.00
17.12
12.37
15.25
15.10
24
28.92
P/E ratio (avg)x
15.48
17.49
18.61
22.30
21.97
23.87
27.94
31.37
33.24
33.98
13.53
31.37
23.08
47
35.83
EV/EBITx
30.63
28.68
30.33
29.88
28.52
28.58
28.26
26.77
28.59
32.05
11.34
28.58
28.64
56
8.96
FCF yield (avg)%
2.21
1.33
3.40
4.05
6.50
9.28
10.70
12.12
12.02
14.89
21.37
12.02
7.89
15
25.93
FCF margin%
12.30
11.09
8.74
8.57
7.69
9.12
9.43
8.32
8.07
8.48
26.91
8.48
8.66
73
0.936
FCF / Net incomex
1.314
1.213
1.190
1.262
1.123
1.118
1.151
1.245
1.326
1.355
1.717
1.245
1.229
13
29.10
ROIC%
26.59
29.47
30.29
27.49
26.40
26.32
28.79
26.23
23.93
26.76
12.24
26.32
26.67
14
21.00
Return on equity%
17.20
18.20
15.96
15.79
13.67
14.04
13.79
16.63
17.31
15.50
11.36
15.50
15.88
50
17.86
Return on assets%
3.20
4.95
6.92
4.23
4.03
3.53
1.52
4.31
6.21
5.78
25.19
4.31
4.27
57
0.06
EPS฿
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.07
0.08
0.07
4.35%
4.20%
—
10.80
EPS growth%
17.31
17.19
16.35
14.04
12.24
10.07
7.43
8.18
9.86
6.93
16.01
8.18
11.16
31
0.20
Bookvalue per sh฿
0.13
0.11
0.10
0.09
0.08
0.09
0.09
0.08
0.08
0.08
0.14
(0.89%)
(5.66%)
—
0.16
FCF per share฿
0.07
0.07
0.08
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.06
1.35%
2.57%
—
0.05
Dividend per sh฿
0.08
0.09
0.09
0.10
0.10
0.11
0.12
0.14
0.16
0.17
0.19
12.17%
8.76%
—
19.71
Div yield (avg)%
13.54
12.25
9.50
7.36
7.80
4.84
2.29
3.74
6.00
7.71
14.45
4.84
7.54
76
19.51
Payout ratio%
17.81
20.68
22.64
24.67
27.54
24.67
26.01
27.37
26.03
24.88
11.42
26.01
24.78
88
0.648
Shares (diluted)B
0.616
0.632
0.717
0.774
0.796
0.776
0.829
0.909
1.041
1.061
0.635
5.93%
6.15%
36
11.57
Buyback yield%
3.68
1.70
3.42
2.60
0.92
1.01
0.48
1.92
2.47
2.74
2.37
1.92
2.19
88
0.904
D/E ratiox
0.736
0.742
0.724
0.767
0.871
1.003
1.201
1.180
1.160
1.197
1.728
1.180
0.937
10
129.3
Enterprise value฿M
347.0
374.7
403.9
447.1
493.8
556.8
633.4
642.0
645.0
734.4
32.14
8.26%
7.31%
52
53.70
LT debt฿M
269.2
288.5
328.2
332.4
325.1
313.2
327.8
367.6
401.8
393.4
179.5
3.89%
3.46%
73
Revenue
฿251.2M
5.51%
1.00×
Cost of revenue
฿175.8M
5.51%
1.00×
Operating expenses
฿48.44M
4.88%
0.94×
Goodwill & intangibles
18.24%
Spread over hurdle
(5.54%)