51.11
Revenue฿M
55.41
59.91
66.43
72.17
78.12
85.92
91.85
100.7
107.6
114.8
53.75
8.00%
8.40%
53
25.47
Revenue growth%
0.94
2.53
0.40
3.17
2.19
4.49
5.52
7.89
8.84
6.34
8.11
6.34
3.83
65
7.28
Gross margin%
16.84
14.85
13.70
14.17
14.45
11.97
10.39
11.77
12.09
13.28
10.93
11.97
13.49
54
12.88
Operating margin%
6.50
4.68
4.38
5.47
3.30
4.29
5.25
4.31
2.85
4.87
28.29
4.31
4.53
74
5.29
Net margin%
17.18
18.62
19.78
16.93
18.03
16.37
13.96
13.73
13.28
11.55
9.24
13.73
16.65
7
19.87
P/E ratio (avg)x
8.325
8.961
8.801
8.331
8.577
9.170
9.356
9.875
9.981
11.08
32.54
9.875
9.066
94
8.839
EV/EBITx
15.91
17.91
16.38
17.63
18.31
20.39
21.10
23.48
25.16
22.88
33.32
22.88
19.35
40
14.06
FCF yield (avg)%
10.50
8.33
10.30
12.29
9.34
7.24
6.42
5.70
3.29
0.90
11.30
5.70
7.79
56
10.14
FCF margin%
0.40
2.57
0.40
1.34
0.47
1.89
1.91
3.19
0.51
0.44
2.65
1.89
0.92
90
0.507
FCF / Net incomex
2.039
2.279
2.351
2.641
3.109
3.444
3.447
3.755
4.147
4.065
1.132
3.755
3.277
40
2.64
ROIC%
32.18
33.36
34.71
37.65
38.11
35.63
34.54
36.38
34.68
34.22
29.26
34.68
34.70
70
11.08
Return on equity%
9.22
6.55
8.51
10.46
8.34
10.31
10.67
7.98
10.14
8.26
10.09
10.14
8.87
9
29.35
Return on assets%
16.58
19.40
16.77
16.44
18.20
20.30
22.89
20.39
23.07
23.38
9.67
22.89
19.85
87
0.14
EPS฿
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.08
0.08
0.15
5.79%
3.69%
—
25.11
EPS growth%
24.04
25.93
27.96
28.92
26.21
28.06
28.99
30.73
33.18
30.24
28.74
30.24
28.49
51
0.13
Bookvalue per sh฿
0.08
0.09
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.11
(2.42%)
(3.38%)
—
0.07
FCF per share฿
0.09
0.09
0.08
0.08
0.07
0.06
0.07
0.07
0.07
0.06
0.02
(1.85%)
(4.46%)
—
0.06
Dividend per sh฿
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.10
0.11
0.10
0.04
2.67%
1.90%
—
11.51
Div yield (avg)%
8.78
10.12
8.97
11.05
11.77
13.33
10.96
13.77
15.17
12.45
28.48
13.33
11.41
85
3.15
Payout ratio%
9.21
7.52
8.49
9.04
6.81
6.17
6.53
7.19
9.83
7.48
21.32
7.19
7.50
31
601.0
Shares (diluted)M
482.4
480.5
493.9
443.5
396.9
409.5
459.6
477.6
461.9
463.4
608.3
3.14%
(1.05%)
25
9.55
Buyback yield%
28.24
27.51
27.21
26.40
24.51
27.13
28.56
30.57
29.44
27.99
17.65
28.56
27.75
12
0.616
D/E ratiox
0.172
0.178
0.163
0.173
0.164
0.165
0.143
0.128
0.133
0.132
0.341
0.133
0.164
74
86.19
Enterprise value฿M
134.4
135.7
139.4
150.2
157.7
167.4
178.6
168.5
172.8
163.0
64.70
0.66%
2.06%
51
43.84
LT debt฿M
29.21
27.84
27.35
28.69
27.78
31.59
29.30
32.12
35.56
34.47
121.3
4.41%
3.12%
55
Revenue
฿114.8M
8.40%
1.00×
Cost of revenue
฿63.22M
8.28%
0.99×
Operating expenses
฿20.83M
8.89%
1.05×
Spread over hurdle
(1.44%)