62.69
Revenue฿M
93.36
96.41
101.4
106.0
109.4
114.0
115.4
118.5
124.4
127.4
64.63
3.10%
3.57%
53
18.98
Revenue growth%
30.59
33.10
33.43
31.91
33.48
34.86
36.21
36.00
34.53
35.08
24.59
35.08
34.00
11
15.04
Gross margin%
20.78
18.18
15.91
15.57
18.43
17.06
15.51
16.62
17.14
16.62
16.76
16.62
16.84
58
23.56
Operating margin%
20.68
19.04
17.79
19.95
19.57
18.59
19.03
20.20
17.25
17.79
2.17
18.59
19.04
50
11.13
Net margin%
28.40
31.16
28.60
30.82
30.14
28.64
30.50
32.15
33.95
34.66
9.43
32.15
30.66
26
11.92
P/E ratio (avg)x
27.85
26.66
26.55
27.66
25.45
28.83
30.04
29.03
27.60
27.22
30.02
28.83
27.63
57
31.39
EV/EBITx
20.16
22.29
20.29
19.52
21.03
22.76
20.96
21.86
22.80
22.48
28.02
22.48
21.44
13
11.02
FCF yield (avg)%
21.97
20.10
22.32
19.50
20.33
19.17
17.69
18.23
18.19
19.04
17.74
18.23
19.34
87
2.51
FCF margin%
13.14
11.78
12.79
12.01
9.26
6.33
4.78
7.65
8.44
8.18
25.02
7.65
8.85
47
0.845
FCF / Net incomex
1.111
1.269
1.477
1.457
1.637
1.835
2.202
2.278
2.711
2.884
0.547
2.278
1.736
26
21.15
ROIC%
9.88
8.50
9.44
11.29
11.94
13.70
14.75
17.58
17.75
15.49
6.37
15.49
12.82
51
12.51
Return on equity%
23.03
25.04
23.97
26.16
28.14
25.97
25.03
23.67
21.67
19.06
23.30
23.67
24.50
23
18.37
Return on assets%
27.45
29.18
30.02
29.21
32.16
34.45
37.08
38.20
38.83
39.43
5.88
38.20
33.30
32
0.30
EPS฿
0.22
0.24
0.25
0.25
0.26
0.27
0.32
0.31
0.36
0.41
0.31
9.94%
6.40%
—
4.28
EPS growth%
3.68
3.44
2.21
2.90
5.85
8.15
5.23
6.18
3.67
2.13
13.41
5.23
3.68
28
0.28
Bookvalue per sh฿
0.33
0.34
0.34
0.31
0.33
0.29
0.28
0.28
0.27
0.27
0.05
(3.81%)
(2.40%)
—
0.22
FCF per share฿
0.32
0.33
0.30
0.27
0.24
0.22
0.24
0.24
0.21
0.22
0.22
(1.72%)
(3.37%)
—
0.23
Dividend per sh฿
0.11
0.11
0.13
0.15
0.16
0.17
0.19
0.20
0.21
0.20
0.15
4.24%
5.99%
—
16.06
Div yield (avg)%
24.90
25.70
23.69
21.13
19.46
21.56
23.38
21.58
24.12
24.54
17.83
23.38
23.53
78
4.19
Payout ratio%
14.62
14.94
14.14
13.30
11.43
8.81
7.92
5.11
2.41
0.40
6.49
5.11
10.12
50
170.7
Shares (diluted)M
329.4
391.2
422.5
471.0
480.2
539.9
588.2
699.9
825.4
900.9
162.0
13.41%
11.18%
14
19.45
Buyback yield%
4.47
4.93
4.84
5.93
5.36
3.68
4.60
1.85
0.40
1.37
19.41
1.85
4.53
12
0.218
D/E ratiox
2.988
3.458
3.907
4.260
4.774
4.925
4.726
5.414
5.178
4.938
0.440
4.938
4.750
77
131.7
Enterprise value฿M
37.28
40.96
42.32
46.25
45.07
46.71
45.44
44.51
41.93
45.80
107.5
0.32%
3.44%
16
121.5
LT debt฿M
23.31
27.12
27.87
30.38
32.21
35.45
41.54
44.24
43.34
49.62
118.1
9.03%
8.50%
48
Revenue
฿127.4M
3.57%
1.00×
Cost of revenue
฿89.20M
3.57%
1.00×
Operating expenses
฿16.67M
3.58%
1.00×
Cash and investments
18.21%
Spread over hurdle
(0.50%)