32.03
Revenue฿M
65.69
67.52
69.00
69.86
70.30
71.39
73.32
74.30
73.96
76.68
35.84
1.75%
1.86%
37
5.00
Revenue growth%
10.35
9.82
8.20
9.39
7.07
6.21
4.31
4.33
6.42
5.88
9.50
5.88
6.75
51
17.31
Gross margin%
8.76
9.24
7.04
7.88
5.08
5.26
3.11
2.26
1.91
2.48
29.41
2.48
5.17
54
11.49
Operating margin%
35.72
38.59
39.63
41.28
41.35
42.87
42.97
41.55
43.93
43.96
16.45
42.97
41.45
85
8.72
Net margin%
16.71
14.94
15.52
16.92
19.17
17.00
16.84
18.56
16.23
19.23
5.50
17.00
16.88
89
28.10
P/E ratio (avg)x
4.477
4.245
3.913
3.843
4.073
3.962
4.021
4.238
4.309
4.402
28.12
4.238
4.155
68
33.26
EV/EBITx
9.446
9.636
10.82
11.46
13.70
13.62
15.05
15.99
16.05
17.06
11.76
15.99
13.66
18
27.23
FCF yield (avg)%
6.55
4.15
2.73
1.22
4.16
5.25
5.25
3.32
2.89
3.89
26.21
3.89
4.02
55
26.04
FCF margin%
10.54
8.60
8.66
10.28
12.50
12.28
9.45
11.27
11.50
10.29
25.45
11.27
10.42
29
1.110
FCF / Net incomex
2.888
3.378
3.354
3.392
3.486
3.662
3.700
3.930
4.292
4.336
1.081
3.930
3.574
45
23.63
ROIC%
24.85
25.85
28.07
25.67
23.21
21.89
21.47
24.23
26.91
26.18
5.08
24.23
25.26
79
24.25
Return on equity%
25.09
22.64
25.21
23.24
21.26
20.74
18.14
20.61
21.84
19.36
6.86
20.61
21.55
69
22.00
Return on assets%
20.44
18.77
20.03
20.34
20.02
22.27
24.86
24.34
24.40
24.86
13.55
24.40
21.36
20
0.04
EPS฿
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
6.29%
6.29%
—
29.19
EPS growth%
23.02
23.41
21.62
20.31
21.17
21.48
19.23
22.03
23.21
22.21
25.72
22.03
21.82
19
0.06
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.05
(6.18%)
(1.41%)
—
0.06
FCF per share฿
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.03
(0.65%)
(1.46%)
—
0.02
Dividend per sh฿
0.04
0.04
0.04
0.05
0.04
0.04
0.05
0.05
0.05
0.06
0.03
5.30%
3.71%
—
12.89
Div yield (avg)%
9.08
6.30
4.33
3.26
3.52
1.86
3.70
5.91
7.41
10.20
19.14
5.91
5.12
35
27.26
Payout ratio%
0.40
1.20
2.94
0.40
3.19
0.70
3.11
1.01
2.40
2.73
6.14
2.40
1.80
94
1.359
Shares (diluted)B
1.551
1.637
1.616
1.766
1.902
2.033
2.083
2.126
1.927
1.950
1.421
0.51%
3.28%
5
27.07
Buyback yield%
25.00
27.79
28.80
26.06
28.68
28.26
26.14
24.23
24.49
26.48
10.15
26.14
26.31
58
1.068
D/E ratiox
0.209
0.186
0.180
0.197
0.180
0.189
0.166
0.179
0.193
0.187
1.423
0.187
0.187
40
11.79
Enterprise value฿M
39.85
45.01
43.43
40.22
37.46
38.69
42.22
47.57
46.17
49.90
48.95
5.90%
1.36%
47
33.76
LT debt฿M
42.59
47.92
54.13
51.83
54.90
64.64
70.21
79.72
78.43
81.61
20.20
8.25%
8.37%
39
Revenue
฿76.68M
1.86%
1.00×
Cost of revenue
฿53.41M
1.97%
1.01×
Operating expenses
฿7.729M
2.28%
1.04×
Goodwill & intangibles
16.08%
Spread over hurdle
36.88%