87.71
Revenue฿M
34.08
36.93
40.93
45.17
49.21
52.55
56.88
62.37
67.58
72.79
94.15
8.14%
8.70%
58
24.71
Revenue growth%
1.40
0.97
3.12
1.77
0.40
0.40
0.40
1.90
3.33
0.52
27.09
0.52
1.18
39
12.85
Gross margin%
5.73
3.83
1.33
0.40
0.40
0.40
0.40
1.18
1.31
1.16
5.81
1.16
1.17
37
16.20
Operating margin%
9.65
7.48
6.51
5.48
3.18
1.06
3.88
3.82
5.89
7.68
27.53
3.88
5.68
71
22.61
Net margin%
5.06
7.76
6.18
5.14
7.40
6.43
8.76
6.21
4.91
7.10
7.59
6.43
6.32
52
16.42
P/E ratio (avg)x
8.393
7.687
8.207
8.869
9.076
9.608
8.523
7.505
7.647
6.968
16.58
7.647
8.300
80
32.77
EV/EBITx
33.21
30.28
28.51
31.22
31.74
28.67
30.59
28.40
25.38
27.01
23.61
28.40
29.47
66
15.78
FCF yield (avg)%
19.78
17.61
16.13
16.81
14.50
14.52
12.59
13.89
13.91
12.86
20.33
13.89
14.51
93
28.86
FCF margin%
0.40
0.40
0.66
3.56
2.86
3.06
1.84
3.35
4.25
1.39
16.19
3.06
2.35
46
0.739
FCF / Net incomex
0.313
0.304
0.303
0.323
0.281
0.297
0.320
0.342
0.333
0.293
1.707
0.320
0.308
73
6.77
ROIC%
21.50
23.04
24.08
25.62
25.43
26.50
28.11
25.57
26.57
24.09
20.51
26.50
25.50
11
17.83
Return on equity%
25.23
24.43
23.84
24.61
25.33
27.48
26.73
24.65
26.51
28.17
9.31
26.73
25.28
73
17.89
Return on assets%
16.81
15.75
14.48
12.09
14.44
13.58
14.21
12.99
14.79
12.48
22.45
13.58
14.32
94
0.05
EPS฿
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.05
3.93%
1.47%
—
29.86
EPS growth%
15.01
12.44
14.91
12.14
11.38
13.89
13.03
12.31
12.77
10.65
10.11
12.77
12.60
40
0.01
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
0.03
0.07
1.07%
2.02%
—
0.04
FCF per share฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
3.16%
(0.13%)
—
0.05
Dividend per sh฿
0.09
0.09
0.09
0.10
0.09
0.10
0.09
0.09
0.10
0.11
0.06
4.45%
3.66%
—
3.74
Div yield (avg)%
10.75
11.99
10.39
10.61
10.04
12.59
11.60
9.57
7.59
8.36
16.71
9.57
10.50
17
18.90
Payout ratio%
32.12
34.07
35.59
36.86
37.11
38.48
35.54
33.01
33.83
34.26
13.86
34.26
34.90
18
0.451
Shares (diluted)B
0.828
0.800
0.791
0.896
0.956
1.005
1.118
1.114
1.287
1.513
0.452
9.62%
7.25%
70
3.24
Buyback yield%
32.59
32.61
33.71
36.03
35.93
38.61
38.35
39.00
36.10
34.90
20.39
38.35
35.98
76
1.297
D/E ratiox
1.745
1.898
2.094
2.171
2.562
2.576
2.738
3.059
3.639
4.107
0.791
3.059
2.569
40
59.77
Enterprise value฿M
16.28
16.54
17.73
16.91
17.81
17.25
16.39
15.36
15.18
16.39
41.67
(1.64%)
0.43%
31
78.92
LT debt฿M
70.91
63.55
68.49
65.95
71.51
77.55
69.21
61.84
67.09
59.08
42.86
(3.75%)
(3.02%)
32
Revenue
฿72.79M
8.70%
1.00×
Cost of revenue
฿40.10M
8.35%
0.97×
Operating expenses
฿10.62M
9.68%
1.09×
Goodwill & intangibles
15.22%
Spread over hurdle
(9.12%)