6.666
Revenue฿M
82.62
87.25
95.57
104.5
111.0
119.6
130.1
140.5
153.3
165.2
7.228
8.29%
7.80%
87
18.34
Revenue growth%
11.41
9.61
10.46
8.07
8.15
7.23
7.74
10.19
13.09
13.97
8.82
10.19
9.90
33
15.78
Gross margin%
13.83
13.47
15.59
12.78
10.15
7.62
8.22
10.72
9.29
11.41
2.27
9.29
11.06
90
5.32
Operating margin%
16.99
16.45
17.37
16.61
14.68
15.78
13.93
16.68
15.85
18.28
4.27
15.85
16.53
83
21.95
Net margin%
12.62
14.19
15.32
14.72
17.52
14.63
16.90
16.72
13.86
16.72
23.76
16.72
15.02
34
10.65
P/E ratio (avg)x
10.68
12.87
13.34
15.73
15.82
18.17
21.40
23.87
27.42
29.96
32.30
23.87
16.99
85
23.67
EV/EBITx
47.54
45.86
45.83
43.92
50.72
54.56
60.31
59.70
58.70
66.72
11.29
59.70
52.64
90
10.78
FCF yield (avg)%
16.59
14.53
16.29
17.89
20.39
22.40
19.79
16.83
17.41
16.89
17.64
17.41
17.15
72
21.84
FCF margin%
9.74
8.43
11.43
8.46
7.56
4.63
6.83
6.96
5.00
3.90
26.29
5.00
7.26
83
0.818
FCF / Net incomex
2.544
2.516
2.709
2.903
3.310
3.933
4.356
5.072
5.283
6.178
1.584
5.072
3.621
19
13.79
ROIC%
13.62
10.99
9.34
7.80
10.51
9.09
6.72
5.07
7.79
6.27
4.59
6.72
8.44
66
7.89
Return on equity%
3.50
5.63
5.83
7.18
5.48
5.20
6.65
7.14
6.97
9.86
27.09
6.97
6.24
84
28.24
Return on assets%
28.74
27.88
25.44
23.77
23.59
21.27
18.35
16.34
14.14
13.08
8.33
16.34
22.43
52
0.09
EPS฿
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.10
4.64%
4.04%
—
11.79
EPS growth%
18.09
16.08
18.21
16.43
15.44
16.68
16.45
14.32
12.30
11.70
21.37
14.32
16.25
78
0.09
Bookvalue per sh฿
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
(4.34%)
(4.12%)
—
0.06
FCF per share฿
0.05
0.05
0.06
0.06
0.07
0.06
0.07
0.08
0.09
0.09
0.05
6.39%
7.10%
—
0.09
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
3.80%
(0.09%)
—
29.73
Div yield (avg)%
11.01
9.96
12.33
13.31
14.90
12.92
13.67
12.33
9.59
10.45
2.90
12.33
12.33
67
16.79
Payout ratio%
18.32
16.59
15.32
17.99
15.91
17.24
19.86
21.41
20.73
18.13
13.75
19.86
18.06
83
331.0
Shares (diluted)M
212.1
225.9
196.4
190.8
167.2
149.2
129.1
119.5
111.6
108.7
346.6
(8.26%)
(5.95%)
67
19.88
Buyback yield%
28.79
29.36
27.99
26.01
27.68
25.63
26.06
27.39
26.46
28.84
19.61
26.46
27.54
19
0.272
D/E ratiox
1.036
1.022
1.046
1.094
1.205
1.221
1.350
1.207
1.137
1.273
0.460
1.221
1.171
7
122.1
Enterprise value฿M
53.48
52.05
56.59
55.75
54.27
59.40
56.11
63.11
65.02
59.00
82.39
1.68%
1.94%
53
132.8
LT debt฿M
63.97
56.37
59.21
56.34
60.71
56.85
61.69
57.46
55.47
60.67
114.6
(0.01%)
(1.06%)
45
Revenue
฿165.2M
7.80%
1.00×
Cost of revenue
฿101.4M
7.68%
0.99×
Operating expenses
฿23.88M
8.43%
1.06×
Cash and investments
16.07%
Spread over hurdle
69.54%