50.90
Revenue฿M
87.33
91.63
97.93
102.9
105.7
108.5
112.0
118.1
124.7
129.1
55.45
4.08%
4.56%
79
6.79
Revenue growth%
34.15
33.85
35.08
34.98
35.72
35.89
34.24
33.68
36.40
34.63
18.98
34.63
34.81
67
26.99
Gross margin%
20.46
18.82
21.28
20.31
22.87
22.59
19.95
20.48
21.50
23.80
13.59
21.50
20.88
75
29.59
Operating margin%
10.74
10.20
9.40
9.96
10.94
7.97
5.34
7.86
7.72
6.67
19.05
7.72
8.69
44
23.50
Net margin%
8.20
6.66
6.13
6.15
5.28
5.42
6.16
5.56
4.61
4.45
15.15
5.42
5.85
83
37.98
P/E ratio (avg)x
8.502
9.890
10.13
11.11
12.27
12.57
13.30
13.06
13.75
15.84
32.56
13.30
12.42
32
8.018
EV/EBITx
36.03
35.20
33.51
33.13
32.71
35.47
40.16
39.93
42.60
39.96
32.64
39.96
35.75
71
12.99
FCF yield (avg)%
19.83
19.54
21.99
19.78
21.46
19.64
19.10
21.63
24.28
21.92
8.18
21.63
20.65
88
18.01
FCF margin%
22.29
24.04
25.20
28.17
26.18
26.09
27.38
26.05
24.83
25.19
7.65
26.05
25.62
69
1.178
FCF / Net incomex
0.684
0.620
0.629
0.630
0.625
0.695
0.779
0.865
0.793
0.828
1.140
0.793
0.689
48
18.15
ROIC%
31.11
29.69
27.80
27.65
29.62
29.91
31.05
30.34
30.09
29.61
8.11
30.09
29.80
85
29.89
Return on equity%
17.37
15.34
13.50
11.10
8.16
10.53
11.91
13.25
11.01
13.86
6.91
11.91
12.58
92
4.13
Return on assets%
2.34
5.05
2.69
3.95
2.91
1.57
1.96
0.40
0.40
0.40
22.16
0.40
2.15
84
0.04
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
2.00%
(1.05%)
—
2.50
EPS growth%
2.13
4.53
2.57
4.22
4.47
3.70
6.05
3.59
5.88
4.70
17.36
4.70
4.35
49
0.04
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
8.45%
7.16%
—
0.01
FCF per share฿
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.01
(2.09%)
(1.59%)
—
0.04
Dividend per sh฿
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.03
4.16%
5.72%
—
21.87
Div yield (avg)%
27.70
30.65
28.29
30.66
31.55
33.43
34.57
36.83
39.70
41.03
27.39
36.83
32.49
43
11.41
Payout ratio%
14.84
14.87
15.75
18.57
16.63
17.09
18.09
15.26
13.75
14.74
22.96
15.26
15.50
33
0.685
Shares (diluted)B
1.164
1.221
1.183
1.275
1.456
1.408
1.691
2.011
1.997
2.120
0.691
7.80%
7.53%
63
22.41
Buyback yield%
11.88
10.90
8.67
10.11
7.56
6.23
7.09
5.48
4.17
6.66
7.89
6.23
7.32
75
1.679
D/E ratiox
0.140
0.131
0.121
0.134
0.124
0.132
0.128
0.122
0.118
0.123
1.092
0.123
0.126
47
59.08
Enterprise value฿M
56.15
61.87
69.11
77.26
78.26
77.50
74.25
76.47
76.14
83.10
49.81
1.21%
4.90%
77
58.80
LT debt฿M
36.03
34.78
36.96
38.46
36.48
37.20
41.60
42.68
45.46
44.48
95.59
4.04%
1.52%
64
Revenue
฿129.1M
4.56%
1.00×
Cost of revenue
฿83.84M
4.75%
1.02×
Operating expenses
฿22.68M
3.96%
0.94×
Goodwill & intangibles
15.60%
Spread over hurdle
(1.62%)