43.51
Revenue฿M
192.9
197.5
208.0
211.9
214.4
223.6
225.1
226.6
235.8
237.8
45.06
2.09%
2.22%
76
8.40
Revenue growth%
2.28
4.31
2.38
2.38
3.58
5.71
5.99
5.49
7.88
8.15
27.47
5.99
4.90
25
29.19
Gross margin%
21.79
22.45
21.71
23.89
24.09
25.06
24.37
25.85
23.40
23.55
10.08
24.37
23.72
85
9.17
Operating margin%
12.79
14.59
15.59
17.46
17.96
18.63
15.82
16.90
14.37
11.41
12.10
15.82
15.71
68
25.47
Net margin%
15.63
13.86
11.92
9.31
8.09
10.42
8.14
5.76
7.53
6.25
19.85
7.53
8.72
31
27.74
P/E ratio (avg)x
7.221
7.202
7.527
7.695
8.153
7.326
7.098
6.222
5.735
5.889
17.59
6.222
7.211
86
34.83
EV/EBITx
38.31
37.35
40.30
44.92
41.07
44.56
44.51
47.03
45.17
45.65
13.39
45.17
44.54
40
8.35
FCF yield (avg)%
21.77
23.80
25.88
26.16
28.44
30.52
31.81
34.72
33.91
34.01
4.88
33.91
29.48
69
16.16
FCF margin%
11.13
12.00
12.75
13.77
15.85
17.37
15.01
17.39
20.00
22.41
23.28
17.39
15.43
81
1.328
FCF / Net incomex
0.714
0.784
0.909
0.943
1.077
1.279
1.402
1.621
1.892
2.125
1.270
1.621
1.178
81
16.97
ROIC%
14.63
17.42
20.01
19.16
17.81
20.63
17.78
14.92
13.26
14.37
12.23
14.92
17.60
93
20.10
Return on equity%
12.90
11.74
10.10
11.61
9.73
12.56
10.38
9.46
7.77
6.90
26.92
9.46
10.24
31
3.28
Return on assets%
21.38
22.41
22.32
20.32
22.81
25.16
23.68
22.32
20.19
20.00
10.65
22.32
22.32
94
0.09
EPS฿
0.12
0.13
0.13
0.13
0.14
0.14
0.15
0.18
0.20
0.20
0.10
7.76%
5.83%
—
14.46
EPS growth%
4.45
1.99
0.91
0.43
1.62
0.51
0.40
0.40
1.14
1.07
16.18
0.51
0.99
41
0.02
Bookvalue per sh฿
0.07
0.09
0.08
0.10
0.10
0.12
0.12
0.13
0.14
0.16
0.02
9.64%
9.13%
—
0.09
FCF per share฿
0.13
0.15
0.15
0.18
0.19
0.20
0.23
0.24
0.25
0.30
0.04
9.57%
8.87%
—
0.01
Dividend per sh฿
0.12
0.12
0.13
0.14
0.16
0.18
0.21
0.22
0.23
0.27
0.07
10.97%
9.34%
—
28.93
Div yield (avg)%
19.54
16.83
17.97
20.28
19.88
18.76
16.44
19.17
16.91
15.39
14.70
16.91
18.36
30
6.14
Payout ratio%
3.07
0.77
0.40
0.55
0.40
0.40
1.56
3.53
0.88
0.64
27.37
0.88
0.70
60
1.081
Shares (diluted)B
1.689
1.940
1.949
2.259
2.240
2.565
2.648
3.016
3.238
3.568
1.110
9.75%
9.51%
45
23.06
Buyback yield%
10.73
8.32
5.67
3.17
1.77
1.17
2.30
1.14
0.40
1.73
5.88
1.17
2.03
42
1.301
D/E ratiox
0.705
0.721
0.742
0.818
0.772
0.857
0.805
0.785
0.794
0.872
0.562
0.805
0.789
87
181.5
Enterprise value฿M
32.78
31.32
29.79
28.31
29.18
26.14
27.67
24.55
23.87
25.80
14.31
(2.43%)
(2.99%)
85
60.55
LT debt฿M
237.0
269.9
296.5
286.8
280.5
280.2
313.1
335.1
343.9
354.2
191.3
4.78%
5.50%
58
Revenue
฿237.8M
2.22%
1.00×
Cost of revenue
฿166.4M
2.22%
1.00×
Operating expenses
฿46.90M
2.18%
1.00×
Spread over hurdle
(7.51%)