28.45
Revenue฿M
144.5
150.3
152.1
161.0
165.2
170.5
178.1
180.5
185.0
196.5
30.40
3.53%
3.69%
54
25.20
Revenue growth%
23.09
24.98
27.50
30.16
30.08
30.98
32.53
29.70
30.76
30.01
21.57
30.76
30.05
58
9.08
Gross margin%
6.16
5.42
6.11
3.74
2.08
2.72
1.30
1.74
1.34
0.40
12.43
1.34
2.40
25
23.40
Operating margin%
22.37
22.24
20.23
17.87
17.26
16.57
13.81
11.75
14.17
17.07
15.05
14.17
17.16
35
17.60
Net margin%
14.77
14.03
13.42
10.72
13.71
11.93
13.03
11.06
8.35
8.88
7.87
11.06
12.48
15
28.59
P/E ratio (avg)x
42.83
47.23
45.98
43.36
40.52
36.59
36.58
35.78
34.01
35.87
10.78
35.87
38.55
48
18.90
EV/EBITx
35.56
40.12
40.30
41.22
42.45
50.14
55.31
56.12
65.60
68.66
26.33
56.12
46.30
78
8.66
FCF yield (avg)%
22.77
20.41
21.59
18.84
19.37
18.42
20.03
20.82
19.17
17.98
4.34
19.17
19.70
18
8.93
FCF margin%
8.89
7.13
7.21
7.26
8.81
8.45
10.33
10.40
7.62
8.82
4.86
8.82
8.63
73
1.289
FCF / Net incomex
0.201
0.179
0.157
0.164
0.164
0.147
0.125
0.117
0.104
0.095
0.276
0.117
0.152
53
5.77
ROIC%
20.32
19.47
22.05
22.39
20.37
19.82
16.91
18.99
16.28
14.51
4.03
16.91
19.65
22
22.95
Return on equity%
10.57
10.85
12.05
10.40
8.43
6.53
6.60
6.77
4.85
3.10
18.09
6.53
7.60
8
12.20
Return on assets%
23.25
23.19
23.45
21.36
21.20
21.91
22.67
20.68
19.29
21.61
27.26
21.61
21.76
64
0.06
EPS฿
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.06
2.16%
1.03%
—
22.74
EPS growth%
4.32
6.26
3.56
3.21
5.05
4.36
6.89
8.11
6.78
8.36
15.63
6.89
5.65
34
0.06
Bookvalue per sh฿
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
6.54%
6.26%
—
0.04
FCF per share฿
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.01
3.95%
5.26%
—
0.03
Dividend per sh฿
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.06
6.45%
5.98%
—
7.28
Div yield (avg)%
8.77
6.15
6.23
5.44
6.55
6.43
8.50
8.55
8.74
11.24
27.63
8.55
7.53
63
2.98
Payout ratio%
15.47
12.88
15.23
15.41
17.75
17.01
14.82
17.77
19.63
18.51
27.17
17.77
16.24
27
1.681
Shares (diluted)B
2.628
2.707
2.858
3.233
3.773
3.741
4.487
5.106
5.376
5.813
1.741
9.03%
8.08%
47
3.09
Buyback yield%
11.88
9.40
10.12
11.24
10.81
8.11
10.34
9.63
8.55
7.73
28.66
8.55
9.88
76
0.183
D/E ratiox
2.207
2.116
2.336
2.514
2.405
2.479
2.863
3.262
3.508
3.849
0.992
3.262
2.496
93
15.46
Enterprise value฿M
63.51
68.16
63.35
60.67
63.73
68.00
63.09
61.91
62.35
57.39
143.7
(2.07%)
(0.79%)
11
37.00
LT debt฿M
85.08
96.36
111.1
119.2
121.2
144.7
157.2
151.1
169.8
199.6
130.0
10.49%
9.70%
67
Revenue
฿196.5M
3.69%
1.00×
Cost of revenue
฿137.5M
3.69%
1.00×
Operating expenses
฿35.39M
2.89%
0.93×
Goodwill & intangibles
14.82%
Cash and investments
14.33%
Spread over hurdle
(7.81%)