78.88
Revenue฿M
84.40
83.48
86.34
89.38
91.38
93.71
96.17
97.15
98.20
97.34
88.18
1.27%
1.77%
30
8.61
Revenue growth%
19.69
17.39
17.67
14.82
17.39
17.47
20.25
17.30
14.56
16.64
13.98
17.30
17.39
63
12.24
Gross margin%
19.63
18.90
21.48
21.47
23.29
25.66
23.43
23.63
25.43
22.64
7.63
23.63
22.97
71
18.54
Operating margin%
19.72
22.33
21.46
18.65
20.49
21.96
24.76
23.58
22.84
23.82
16.42
23.58
22.15
71
17.24
Net margin%
24.86
27.58
25.06
24.66
26.77
28.61
29.15
27.44
28.52
30.14
8.32
28.61
27.51
63
12.91
P/E ratio (avg)x
33.23
33.64
39.18
38.53
42.84
43.31
43.07
42.53
41.66
44.62
8.038
43.07
42.09
52
36.90
EV/EBITx
42.56
49.38
49.23
51.39
53.55
61.47
71.34
81.75
91.91
93.22
34.18
81.75
57.51
68
21.24
FCF yield (avg)%
24.29
21.81
20.62
18.61
16.28
17.27
20.26
18.05
16.25
18.80
8.06
18.05
18.71
14
5.68
FCF margin%
15.07
14.75
12.86
13.34
13.30
15.67
18.62
21.48
22.66
25.32
10.36
21.48
15.37
63
0.687
FCF / Net incomex
0.732
0.815
0.835
0.829
0.820
0.946
1.042
1.181
1.207
1.229
0.497
1.181
0.890
8
2.33
ROIC%
5.88
7.19
5.19
5.85
7.62
7.64
6.45
6.87
3.90
1.10
2.36
6.45
6.16
42
29.31
Return on equity%
11.58
11.86
9.87
8.50
10.67
13.16
12.36
10.15
11.13
10.69
18.88
11.13
10.91
73
11.66
Return on assets%
10.35
9.61
8.01
8.55
10.49
8.20
5.34
4.36
4.23
1.48
5.92
4.36
8.11
61
0.03
EPS฿
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.03
2.00%
3.09%
—
18.93
EPS growth%
15.07
12.78
10.19
12.30
9.80
8.30
5.64
3.72
5.21
5.17
26.29
5.21
9.05
21
0.02
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.25%
4.62%
—
0.02
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
(0.33%)
0.37%
—
0.02
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(3.32%)
(3.28%)
—
27.94
Div yield (avg)%
0.40
1.02
0.40
1.95
0.77
0.40
0.40
0.40
0.40
3.12
23.86
0.40
0.40
59
28.27
Payout ratio%
21.82
21.54
19.68
18.04
20.49
20.22
22.27
20.51
22.19
24.66
20.79
22.19
21.03
19
1.308
Shares (diluted)B
1.296
1.263
1.341
1.506
1.485
1.483
1.366
1.416
1.552
1.721
1.270
3.00%
2.17%
67
4.78
Buyback yield%
28.27
26.12
26.90
26.51
29.10
28.19
28.35
25.86
26.80
27.38
10.26
27.38
27.14
65
0.188
D/E ratiox
2.150
2.075
2.083
2.115
2.464
2.677
2.794
2.827
2.783
2.829
0.948
2.794
2.570
86
41.14
Enterprise value฿M
85.98
96.11
100.6
107.5
125.3
134.0
133.9
146.4
161.6
170.5
93.95
6.35%
8.44%
10
47.28
LT debt฿M
11.07
10.32
9.599
10.51
9.886
10.54
10.75
11.68
12.00
13.12
110.4
5.82%
1.76%
10
Revenue
฿97.34M
1.77%
1.00×
Cost of revenue
฿60.60M
1.65%
0.99×
Operating expenses
฿12.73M
2.12%
1.04×
Goodwill & intangibles
15.83%
Spread over hurdle
(0.61%)