177.1
Revenue฿M
71.91
77.88
82.51
90.22
97.90
107.8
116.1
127.3
139.2
193.7
204.9
9.07%
8.19%
82
26.27
Revenue growth%
15.36
13.72
16.54
14.41
13.48
14.95
17.30
16.70
16.27
18.56
12.75
16.27
15.16
25
7.87
Gross margin%
3.39
5.00
3.99
4.88
3.52
3.59
4.37
5.15
5.91
16.05
16.87
4.37
4.18
67
11.07
Operating margin%
14.71
12.27
13.99
14.07
15.67
18.37
18.70
17.74
16.56
11.04
9.27
17.74
15.74
43
11.31
Net margin%
12.06
12.54
14.34
14.05
15.16
12.40
10.17
8.57
8.61
23.73
11.10
10.17
12.23
57
27.20
P/E ratio (avg)x
39.37
37.76
35.20
32.94
31.45
34.24
37.32
40.81
44.35
6.730
35.81
37.32
37.54
49
36.30
EV/EBITx
19.66
17.63
17.05
17.08
16.68
14.84
15.04
13.36
13.77
30.85
24.03
14.84
16.86
44
9.91
FCF yield (avg)%
12.19
14.45
11.62
14.28
14.62
13.45
11.25
9.14
9.08
5.30
17.25
11.25
12.13
59
25.36
FCF margin%
2.79
2.22
2.50
2.39
0.40
1.33
3.76
6.63
8.36
17.14
24.17
3.76
2.65
81
1.532
FCF / Net incomex
0.815
0.957
1.094
1.271
1.507
1.704
2.036
2.203
2.537
0.733
1.417
2.036
1.389
33
5.35
ROIC%
9.63
11.36
11.99
12.12
13.57
14.13
15.67
15.23
17.44
16.75
11.58
15.23
12.85
93
5.94
Return on equity%
10.66
9.63
8.44
9.22
7.11
6.37
4.67
7.43
4.88
17.33
25.64
6.37
7.94
68
7.90
Return on assets%
15.49
18.28
20.80
20.50
23.25
20.31
21.07
21.06
21.01
15.87
17.29
21.06
20.65
78
0.14
EPS฿
0.24
0.24
0.27
0.29
0.30
0.30
0.30
0.31
0.31
0.15
0.16
1.66%
2.55%
—
13.95
EPS growth%
26.95
24.64
22.48
22.71
20.93
23.29
22.00
23.89
25.79
20.06
23.55
23.29
23.59
9
0.14
Bookvalue per sh฿
0.09
0.09
0.09
0.09
0.10
0.12
0.12
0.12
0.14
0.05
0.10
8.78%
6.58%
—
0.12
FCF per share฿
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.03
0.07
(3.83%)
(1.99%)
—
0.08
Dividend per sh฿
0.10
0.09
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.16
0.05
(2.68%)
(6.29%)
—
24.29
Div yield (avg)%
7.49
7.57
10.34
11.22
12.04
9.06
9.33
10.65
7.72
29.90
26.49
9.33
9.19
16
17.52
Payout ratio%
15.81
17.38
14.42
15.79
17.50
18.56
20.68
19.54
22.01
16.23
17.32
19.54
17.44
55
0.585
Shares (diluted)B
0.855
0.837
0.861
0.930
0.930
1.073
1.194
1.150
1.202
0.600
0.592
5.26%
3.88%
52
7.76
Buyback yield%
12.08
9.79
7.77
9.42
7.06
6.04
3.70
3.31
4.18
8.17
20.35
4.18
7.41
27
1.455
D/E ratiox
1.832
1.854
1.799
1.812
1.998
2.002
2.123
2.349
2.397
0.430
0.231
2.123
1.926
26
77.61
Enterprise value฿M
78.69
79.96
83.81
79.97
83.46
85.67
90.80
99.40
109.2
93.53
96.26
6.42%
3.75%
70
33.87
LT debt฿M
180.2
191.6
207.0
218.9
205.8
203.5
190.3
184.7
177.6
134.9
34.34
(4.10%)
(0.63%)
65
Revenue
฿139.2M
8.19%
1.00×
Cost of revenue
฿83.82M
7.96%
0.98×
Operating expenses
฿31.88M
9.14%
1.09×
Goodwill & intangibles
18.95%
Cash and investments
15.66%
Spread over hurdle
(4.82%)