129.6
Revenue฿M
70.93
74.08
76.88
79.55
85.09
87.47
92.36
98.37
104.6
111.1
134.3
5.48%
4.95%
83
12.89
Revenue growth%
10.91
9.97
12.03
9.96
12.09
12.55
9.88
8.95
9.41
10.97
23.15
9.88
10.44
48
17.86
Gross margin%
26.08
25.49
24.08
25.30
24.51
27.27
26.86
29.02
31.35
33.29
8.74
29.02
26.47
64
2.32
Operating margin%
2.98
5.16
4.16
3.05
2.32
2.16
0.92
0.40
0.40
0.40
18.69
0.40
2.24
58
21.73
Net margin%
25.10
24.07
22.17
19.79
20.78
18.99
20.58
20.60
19.00
21.01
6.61
20.58
20.69
77
15.66
P/E ratio (avg)x
30.05
34.55
36.22
40.33
42.81
47.03
53.00
54.69
57.47
65.99
22.45
54.69
44.92
7
7.817
EV/EBITx
27.35
29.61
33.09
33.66
31.59
36.31
34.53
36.23
37.62
36.07
23.57
36.23
34.10
34
18.05
FCF yield (avg)%
13.66
15.57
14.29
16.80
18.36
20.98
21.57
23.86
21.48
18.49
20.49
21.48
18.42
61
6.37
FCF margin%
0.86
2.72
4.88
2.16
3.77
3.63
3.99
1.74
2.88
1.93
16.45
2.88
2.80
24
0.892
FCF / Net incomex
1.196
1.292
1.374
1.372
1.350
1.543
1.594
1.595
1.829
1.847
0.581
1.595
1.458
31
2.46
ROIC%
27.65
28.16
30.88
28.76
26.82
28.32
29.98
28.17
27.40
29.97
4.33
28.32
28.24
29
23.21
Return on equity%
12.88
10.77
10.79
13.19
13.50
15.54
17.10
19.85
21.94
22.38
13.90
19.85
14.52
22
13.81
Return on assets%
17.79
17.42
19.89
19.90
17.62
14.66
13.35
14.14
16.66
18.26
16.06
14.66
17.52
34
0.03
EPS฿
0.11
0.11
0.10
0.10
0.11
0.12
0.12
0.13
0.11
0.11
0.03
(0.09%)
(1.16%)
—
29.55
EPS growth%
27.93
27.71
27.28
25.13
27.98
25.49
25.22
25.21
25.85
28.44
12.12
25.49
26.57
69
0.15
Bookvalue per sh฿
0.18
0.20
0.22
0.25
0.27
0.28
0.26
0.26
0.25
0.24
0.06
(2.67%)
2.28%
—
0.16
FCF per share฿
0.21
0.20
0.20
0.22
0.21
0.23
0.22
0.20
0.20
0.18
0.15
(3.23%)
(0.95%)
—
0.06
Dividend per sh฿
0.34
0.39
0.41
0.42
0.44
0.51
0.55
0.54
0.56
0.60
0.15
6.35%
7.45%
—
7.18
Div yield (avg)%
0.57
1.30
0.40
1.83
0.98
1.43
0.40
2.02
0.40
2.40
9.57
1.43
1.14
83
3.58
Payout ratio%
18.60
19.21
18.11
17.70
18.85
21.68
22.01
21.80
18.96
18.90
23.85
21.68
18.93
32
0.542
Shares (diluted)B
0.660
0.759
0.818
0.954
1.001
1.089
1.074
1.228
1.258
1.420
0.528
7.24%
8.25%
40
29.54
Buyback yield%
21.65
24.31
26.67
28.57
29.35
26.62
25.71
22.73
23.48
24.78
11.40
24.78
25.25
39
0.138
D/E ratiox
0.268
0.279
0.294
0.293
0.303
0.311
0.274
0.252
0.228
0.249
0.248
0.252
0.277
54
20.05
Enterprise value฿M
89.91
92.72
104.8
107.8
112.9
125.8
115.2
121.4
137.2
130.3
16.93
2.91%
5.00%
44
91.39
LT debt฿M
50.15
45.31
39.03
34.62
31.90
33.83
36.08
36.35
33.89
29.22
117.6
(1.74%)
(5.57%)
58
Revenue
฿111.1M
4.95%
1.00×
Cost of revenue
฿70.03M
4.82%
0.99×
Operating expenses
฿11.86M
5.03%
1.01×
Cash and investments
13.48%
Spread over hurdle
(2.32%)