68.88
Revenue฿M
79.03
81.25
86.79
91.93
94.73
100.8
106.6
114.3
122.7
129.3
73.41
6.41%
5.41%
66
29.71
Revenue growth%
16.08
16.71
14.71
12.09
9.91
9.12
9.48
7.31
5.58
4.04
10.02
7.31
9.69
87
22.90
Gross margin%
4.05
5.67
4.94
2.72
2.65
0.88
0.40
0.40
0.40
2.63
23.09
0.40
2.64
17
14.39
Operating margin%
2.49
5.39
5.86
4.53
7.19
7.39
6.47
6.64
3.92
5.83
5.78
6.47
5.84
62
4.39
Net margin%
26.50
24.11
27.02
24.15
22.78
23.56
23.78
26.75
23.96
22.96
28.67
23.78
24.03
55
14.43
P/E ratio (avg)x
48.98
47.32
45.35
42.79
46.52
45.43
51.91
53.58
57.05
66.91
36.21
53.58
48.15
34
8.203
EV/EBITx
25.42
30.39
35.99
37.34
36.58
43.48
42.14
50.24
56.60
67.42
6.412
50.24
39.74
33
17.92
FCF yield (avg)%
26.60
23.96
25.74
23.59
21.44
20.54
20.10
18.81
16.70
19.19
29.36
19.19
20.99
92
21.32
FCF margin%
13.34
14.00
12.94
14.43
14.24
16.47
14.27
15.73
16.96
15.96
3.68
15.96
14.35
10
1.579
FCF / Net incomex
1.648
1.530
1.479
1.416
1.480
1.517
1.387
1.392
1.550
1.664
1.721
1.517
1.499
77
26.47
ROIC%
8.94
9.31
8.20
9.20
9.79
11.09
9.39
12.32
12.61
10.61
2.84
11.09
9.59
12
5.65
Return on equity%
13.64
15.47
12.77
13.17
14.27
13.30
11.11
8.51
11.07
12.46
29.75
11.11
12.97
82
5.55
Return on assets%
23.14
20.54
21.94
22.91
22.17
23.51
23.25
23.90
25.12
27.48
13.43
23.90
23.19
85
0.11
EPS฿
0.17
0.17
0.16
0.19
0.20
0.20
0.19
0.21
0.20
0.21
0.11
0.97%
3.16%
—
19.92
EPS growth%
19.25
16.65
13.68
10.79
10.97
12.58
12.27
12.97
12.20
11.18
29.30
12.27
12.43
28
0.17
Bookvalue per sh฿
0.33
0.38
0.44
0.46
0.45
0.49
0.46
0.54
0.57
0.61
0.23
6.10%
7.57%
—
0.15
FCF per share฿
0.30
0.29
0.33
0.36
0.36
0.42
0.40
0.42
0.47
0.48
0.25
6.01%
5.33%
—
0.30
Dividend per sh฿
0.29
0.31
0.32
0.34
0.36
0.39
0.43
0.41
0.46
0.46
0.16
4.72%
4.90%
—
28.81
Div yield (avg)%
23.96
21.11
19.05
19.59
19.20
19.97
22.58
22.28
24.21
21.81
29.13
22.28
21.46
44
29.07
Payout ratio%
2.69
2.75
4.73
1.92
4.23
5.79
4.03
5.01
3.29
1.25
28.19
4.03
3.66
15
216.0
Shares (diluted)M
219.0
208.7
200.8
181.2
191.6
168.9
166.0
148.5
149.4
131.1
220.3
(7.31%)
(4.59%)
42
19.90
Buyback yield%
7.81
6.17
7.04
7.07
6.60
6.85
5.94
3.34
6.34
3.34
13.47
5.94
6.47
59
1.693
D/E ratiox
1.184
1.059
0.985
0.945
0.957
0.884
0.841
0.903
0.793
0.792
0.429
0.841
0.924
60
10.18
Enterprise value฿M
25.04
28.23
32.90
32.23
32.67
33.51
35.82
39.96
43.23
41.57
48.24
4.94%
6.98%
27
98.63
LT debt฿M
39.10
39.93
43.58
46.26
51.41
54.64
62.86
66.44
68.46
69.83
90.99
6.32%
6.80%
76
Revenue
฿129.3M
5.41%
1.00×
Cost of revenue
฿64.56M
5.49%
1.01×
Operating expenses
฿20.80M
5.51%
1.01×
Cash and investments
19.43%
Spread over hurdle
27.15%