81.37
Revenue฿M
126.3
134.3
142.2
151.1
156.6
162.3
167.3
173.0
180.4
191.0
86.60
4.05%
4.54%
23
10.10
Revenue growth%
6.86
7.41
9.86
8.50
8.53
11.17
13.72
12.65
14.76
14.56
18.45
13.72
10.52
70
23.62
Gross margin%
18.05
15.40
16.39
17.44
16.15
13.47
11.40
11.81
14.67
15.51
4.63
13.47
15.46
35
23.29
Operating margin%
16.60
18.73
17.78
17.71
19.12
18.09
15.47
16.29
15.64
13.89
8.44
15.64
17.15
86
14.17
Net margin%
7.62
8.80
11.23
14.22
15.47
13.65
14.66
13.47
11.44
13.62
23.85
13.62
13.54
15
9.698
P/E ratio (avg)x
19.62
21.59
24.78
28.59
30.84
32.53
32.25
34.17
40.31
39.84
27.88
34.17
31.54
46
6.225
EV/EBITx
8.756
9.578
8.949
9.694
8.762
9.265
10.17
9.624
9.819
9.410
6.482
9.624
9.494
56
27.57
FCF yield (avg)%
2.89
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.69
21.79
0.40
0.40
89
28.68
FCF margin%
13.34
15.73
17.94
15.74
17.62
15.76
14.96
16.33
17.64
18.82
28.21
16.33
16.04
42
0.844
FCF / Net incomex
1.687
1.945
1.943
1.908
2.159
2.443
2.789
2.720
2.665
2.738
0.544
2.720
2.301
16
21.24
ROIC%
5.69
8.22
5.96
8.73
6.98
9.08
8.97
10.76
13.07
11.36
16.19
10.76
8.85
42
19.42
Return on equity%
8.60
9.25
6.65
7.47
5.38
2.96
3.68
6.67
3.91
3.32
6.14
3.68
6.02
63
28.91
Return on assets%
6.35
4.16
3.71
1.77
2.55
1.16
2.19
1.71
0.40
1.93
24.23
1.71
2.06
46
0.19
EPS฿
0.26
0.28
0.26
0.24
0.27
0.26
0.29
0.34
0.35
0.38
0.21
6.97%
4.61%
—
19.53
EPS growth%
0.40
2.92
3.33
2.04
4.13
2.94
4.61
5.42
6.42
8.62
24.88
5.42
3.73
81
0.13
Bookvalue per sh฿
0.18
0.17
0.17
0.19
0.18
0.17
0.18
0.16
0.18
0.18
0.21
1.06%
(0.44%)
—
0.22
FCF per share฿
0.09
0.08
0.08
0.08
0.09
0.08
0.08
0.09
0.10
0.11
0.17
4.56%
2.66%
—
0.23
Dividend per sh฿
0.12
0.12
0.12
0.12
0.12
0.14
0.16
0.18
0.18
0.18
0.07
7.77%
4.54%
—
15.42
Div yield (avg)%
21.75
20.42
21.72
24.53
25.65
26.05
27.96
29.80
27.42
28.15
17.13
27.96
25.85
64
12.44
Payout ratio%
23.97
23.53
24.73
22.49
20.93
20.80
22.01
24.64
26.31
27.06
11.57
24.64
23.75
7
262.3
Shares (diluted)M
284.2
265.7
259.8
269.8
254.8
239.6
220.4
207.9
193.7
171.6
272.8
(7.61%)
(4.16%)
64
8.89
Buyback yield%
14.97
13.23
10.57
12.68
15.37
17.93
15.58
15.55
18.14
19.85
5.65
17.93
15.46
43
0.465
D/E ratiox
0.734
0.820
0.819
0.839
0.743
0.679
0.759
0.777
0.686
0.770
1.346
0.759
0.765
88
47.62
Enterprise value฿M
156.5
176.3
195.6
200.6
191.4
176.2
171.8
194.2
219.7
235.6
32.27
4.24%
5.54%
78
65.15
LT debt฿M
85.95
88.52
91.47
88.25
102.4
112.7
111.2
120.2
119.5
118.3
61.54
2.93%
5.02%
63
Revenue
฿191.0M
4.54%
1.00×
Cost of revenue
฿107.7M
4.70%
1.02×
Operating expenses
฿22.05M
5.05%
1.05×
Spread over hurdle
16.35%