SPT X PCL

฿0.01As of Sun 8 Nov 2026, 12:00 UTC

SET:SPTXTechnology

Country Thailand

PE (Fwd) •••

TSR 10Y CAGR (4.62%)

Div yield —

ROE (11.10%)

Computer Integrated Systems Design

Beta (5Y) (0.07)

PE TTM —

TSR TTM —

Mkt cap ฿2.136B

ROIC (7.85%)

SE Grade™

Value

Quality

Moat

Consensus

Reference

฿0.0126

26.16%

(74.05%)

Sell 0|0|11|7|3

TTM

FYE 31 Dec THB

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

172.4

Revenue฿M

577.8

578.4

601.0

613.2

633.8

650.2

671.5

679.9

677.2

674.9

179.5

1.26%

1.55%

83

16.17

Revenue growth%

3.60

6.46

6.85

6.61

9.09

6.37

7.55

8.44

7.37

5.09

14.38

7.37

6.73

52

4.58

Gross margin%

8.00

5.77

3.17

5.98

4.09

4.46

5.07

6.34

8.39

6.46

17.43

6.34

5.87

32

29.89

Operating margin%

20.45

21.00

18.32

17.93

17.21

16.62

13.79

12.17

10.29

9.74

10.47

12.17

16.91

27

7.83

Net margin%

9.49

10.65

11.93

10.51

10.82

8.10

6.42

7.19

5.27

2.52

25.59

6.42

8.79

66

25.81

P/E ratio (avg)x

17.39

17.99

18.12

16.25

17.74

16.55

16.54

15.95

15.87

14.83

25.61

15.95

16.54

78

18.63

EV/EBITx

9.086

9.615

10.09

9.237

9.622

8.455

7.275

7.408

7.448

7.984

7.780

7.448

8.770

6

9.88

FCF yield (avg)%

31.96

32.50

32.06

30.51

29.98

32.86

34.43

32.66

34.93

36.95

5.93

34.43

32.58

43

6.02

FCF margin%

12.65

9.75

7.10

8.23

8.45

9.47

9.79

12.21

12.99

11.19

20.25

11.19

9.77

34

0.593

FCF / Net incomex

1.416

1.276

1.162

1.081

1.156

1.183

1.303

1.350

1.194

1.291

1.222

1.291

1.235

89

20.01

ROIC%

11.06

13.05

10.67

10.94

8.56

7.99

8.29

9.12

10.06

11.81

2.11

9.12

10.37

52

21.61

Return on equity%

20.41

19.69

17.63

18.85

18.55

21.25

19.78

21.43

19.87

17.80

19.10

19.87

19.74

13

25.28

Return on assets%

28.63

28.72

25.98

23.43

22.92

24.71

26.68

29.28

26.55

26.83

3.09

26.68

26.61

20

—

EPS฿

—

—

—

—

—

—

—

—

—

—

—

3.00%

1.42%

—

29.52

EPS growth%

7.03

8.75

6.01

8.67

9.69

8.87

11.81

14.49

12.25

11.06

26.02

11.81

9.28

36

—

Bookvalue per sh฿

—

—

—

—

—

—

—

—

—

—

—

1.19%

0.32%

—

—

FCF per share฿

—

—

—

—

—

—

—

—

—

—

—

3.75%

2.18%

—

—

Dividend per sh฿

—

—

—

—

—

—

—

—

—

—

—

8.55%

6.88%

—

18.90

Div yield (avg)%

18.29

20.55

21.69

22.09

22.11

24.61

26.35

24.54

22.08

24.91

25.00

24.61

22.10

61

26.21

Payout ratio%

5.61

3.84

1.39

0.71

2.48

0.40

0.40

1.16

3.54

5.89

18.81

1.16

1.93

91

207.8

Shares (diluted)B

339.2

379.7

437.9

466.8

505.2

557.0

669.7

693.4

705.8

827.7

215.5

10.38%

10.60%

27

7.92

Buyback yield%

32.02

34.63

36.84

38.19

40.02

39.15

41.83

41.21

38.48

39.38

28.58

39.38

38.82

48

1.090

D/E ratiox

1.548

1.610

1.570

1.466

1.690

1.900

2.171

2.203

2.426

2.440

0.634

2.203

1.795

23

68.68

Enterprise value฿M

316.5

269.2

246.6

223.4

239.1

207.6

213.2

203.8

198.4

215.0

286.2

(2.11%)

(4.08%)

9

141.4

LT debt฿M

174.1

196.5

188.8

212.4

228.7

234.7

257.2

271.6

299.0

302.4

159.8

5.75%

5.96%

28

Peers (US$63.90M)

Cap (US$)

PE

80.55M

9.258x

79.99M

6.977x

Internet Thailand PCL

64.26M

6.947x

64.70M

28.55x

Capital

TTM

5Y

10Y

Leveragex

0.812

0.078

0.068

EBIT/Intx

1.614

0.368

0.318

Own earn%

7.54

4.68

(1.57)

Sh yield%

26.82

64.29

61.34

Owners

Insiders/Inst%

0.19

57.41

Short interest%

4.86

SBC / revenue%

1.21

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

17

Op margin range%

10–21

$1 testx

—

Incr. ROIC%

1

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

฿674.9M

1.55%

1.00×

Cost of revenue

฿472.4M

1.69%

1.01×

Operating expenses

฿91.76M

2.01%

1.05×