26.31
Revenue฿M
73.22
78.99
85.65
92.55
98.96
103.6
111.0
120.2
125.4
132.0
27.21
5.92%
6.55%
23
6.90
Revenue growth%
28.89
30.86
28.95
31.19
29.59
26.74
25.42
23.03
25.86
28.55
25.74
25.86
28.72
86
27.65
Gross margin%
20.52
17.62
19.25
18.47
16.39
18.58
21.50
22.65
22.77
22.78
2.48
22.65
19.89
94
19.14
Operating margin%
21.00
23.81
23.88
24.29
25.67
25.71
25.13
27.33
29.07
29.86
26.66
27.33
25.40
83
29.90
Net margin%
10.02
8.63
8.37
7.01
8.42
10.43
8.14
5.70
5.87
5.52
24.61
5.87
8.26
68
7.199
P/E ratio (avg)x
29.27
25.00
22.38
23.27
25.35
22.66
22.77
24.07
25.98
22.61
16.09
22.77
23.67
19
14.84
EV/EBITx
42.45
47.77
53.08
61.56
70.91
77.01
85.13
85.74
94.41
90.08
32.42
85.74
73.96
20
25.08
FCF yield (avg)%
17.76
14.97
12.81
14.30
12.23
9.80
11.28
8.42
10.39
13.28
4.93
10.39
12.52
6
15.92
FCF margin%
21.56
23.23
22.28
20.68
19.49
17.96
16.25
15.85
13.99
13.79
14.02
15.85
18.72
76
0.405
FCF / Net incomex
1.607
1.685
1.731
1.600
1.722
1.586
1.422
1.481
1.296
1.383
1.715
1.422
1.593
8
3.63
ROIC%
8.25
7.71
6.43
7.02
6.79
9.74
7.37
7.75
7.50
4.54
18.16
7.50
7.44
56
25.93
Return on equity%
7.26
8.74
7.11
6.56
4.37
1.89
0.40
0.40
0.40
3.30
14.24
0.40
3.84
87
13.15
Return on assets%
7.36
9.81
7.70
5.81
6.28
6.72
8.41
8.42
10.24
9.45
22.37
8.42
8.06
70
—
EPS฿
—
—
—
—
—
—
—
—
—
—
—
1.48%
5.66%
—
23.80
EPS growth%
21.26
23.10
21.75
19.31
20.65
20.36
23.17
20.30
18.52
18.05
7.91
20.30
20.50
65
—
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
—
3.80%
6.07%
—
—
FCF per share฿
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
11.46%
12.76%
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
—
8.67%
8.13%
—
9.91
Div yield (avg)%
18.37
18.95
20.55
23.16
23.74
26.06
24.04
21.71
22.33
24.43
15.94
24.04
22.74
64
9.60
Payout ratio%
4.92
7.80
7.28
9.10
8.07
10.22
12.17
14.32
15.17
15.50
23.08
14.32
9.66
59
21.94
Shares (diluted)B
36.16
38.56
45.45
52.40
51.12
50.58
59.57
61.92
64.90
65.20
21.65
4.99%
7.72%
81
28.78
Buyback yield%
14.53
15.91
16.63
17.08
19.03
16.11
17.85
18.01
20.16
21.73
27.46
18.01
17.46
66
1.496
D/E ratiox
0.861
0.763
0.708
0.673
0.705
0.686
0.699
0.631
0.600
0.530
1.616
0.631
0.693
39
76.93
Enterprise value฿M
58.34
67.24
75.78
79.15
79.32
85.39
97.73
97.64
104.8
124.5
126.4
9.44%
8.32%
79
150.0
LT debt฿M
97.75
102.7
118.7
136.8
135.3
157.1
179.2
182.3
192.1
183.0
90.71
6.22%
6.22%
18
Revenue
฿132.0M
6.55%
1.00×
Cost of revenue
฿92.37M
6.55%
1.00×
Operating expenses
฿20.88M
6.74%
1.02×
Cash and investments
15.59%
Spread over hurdle
15.77%