199.1
Revenue฿M
93.85
99.00
105.0
114.9
125.5
135.5
145.7
153.0
164.6
174.0
217.4
6.75%
6.89%
85
12.27
Revenue growth%
9.47
7.19
6.35
4.55
3.27
0.69
0.40
0.40
0.40
0.40
26.04
0.40
1.98
50
2.21
Gross margin%
22.79
22.18
22.23
24.24
23.02
21.72
19.19
19.12
19.19
22.18
6.38
19.19
22.18
12
27.68
Operating margin%
3.21
0.85
1.46
0.40
1.45
2.50
3.74
5.34
3.20
3.03
15.49
3.20
2.77
82
11.21
Net margin%
15.44
15.22
13.35
16.01
16.08
15.19
16.48
15.67
15.48
13.60
25.11
15.48
15.46
34
15.89
P/E ratio (avg)x
17.62
19.39
18.34
17.55
17.16
16.87
17.25
19.39
19.06
18.51
10.19
18.51
17.98
25
23.59
EV/EBITx
48.80
53.72
64.08
67.48
81.04
86.40
85.39
95.01
110.8
120.5
31.60
95.01
83.22
75
6.23
FCF yield (avg)%
24.75
23.72
22.78
24.79
23.43
21.94
19.96
21.09
23.98
25.20
20.56
21.94
23.58
75
7.79
FCF margin%
12.06
11.46
12.69
13.75
16.21
14.90
12.82
14.61
16.61
18.90
11.10
14.90
14.18
35
1.473
FCF / Net incomex
0.847
0.968
1.038
1.152
1.063
1.025
1.052
1.107
1.132
1.275
0.940
1.107
1.057
42
22.53
ROIC%
6.18
5.91
8.56
6.22
4.36
6.86
8.79
6.69
5.33
7.01
29.44
6.86
6.45
41
2.61
Return on equity%
23.35
22.03
24.22
23.49
26.32
26.27
28.57
29.94
29.92
28.05
7.09
28.57
26.30
32
19.50
Return on assets%
29.43
30.71
31.70
31.08
32.30
29.34
28.58
26.79
24.60
23.71
5.91
26.79
29.38
36
—
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
(7.62%)
(6.75%)
—
23.93
EPS growth%
28.66
29.10
26.80
26.62
24.18
24.64
25.71
22.78
23.03
25.50
14.32
24.64
25.61
39
0.01
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
(6.65%)
(4.82%)
—
—
FCF per share฿
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
10.30%
10.62%
—
0.01
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
12.09%
6.09%
—
2.51
Div yield (avg)%
23.62
26.37
25.84
28.75
27.46
25.52
26.56
28.10
27.02
28.92
27.20
27.02
26.79
75
19.15
Payout ratio%
0.40
2.91
3.06
4.66
4.84
2.07
2.03
4.71
3.25
5.80
13.21
3.25
3.16
17
16.61
Shares (diluted)B
14.04
13.77
12.05
11.83
10.29
10.09
10.27
11.05
10.72
10.38
16.48
0.17%
(3.87%)
42
15.08
Buyback yield%
21.33
19.02
20.14
17.88
14.91
15.87
17.21
19.67
20.60
17.63
6.36
17.63
18.45
6
1.012
D/E ratiox
1.610
1.558
1.452
1.279
1.166
1.164
1.287
1.353
1.294
1.188
1.344
1.287
1.291
93
11.43
Enterprise value฿M
255.4
241.4
256.9
285.5
298.7
323.9
356.4
366.3
415.9
438.3
93.88
7.97%
5.55%
77
158.7
LT debt฿M
67.88
71.71
85.99
100.6
102.5
111.8
107.9
112.2
125.4
132.4
222.9
5.26%
8.45%
23
Revenue
฿174.0M
6.89%
1.00×
Cost of revenue
฿121.8M
6.89%
1.00×
Operating expenses
฿33.98M
6.05%
0.92×
Cash and investments
14.98%
Spread over hurdle
(7.35%)