16.62
Revenue฿M
71.24
72.75
71.91
73.57
75.46
75.79
74.99
75.31
76.12
77.45
18.49
0.52%
1.02%
45
8.42
Revenue growth%
14.54
15.99
15.00
15.05
16.41
17.34
18.55
17.98
17.65
18.53
23.50
17.98
16.87
8
20.16
Gross margin%
25.13
22.47
20.84
19.98
20.64
18.09
18.79
17.11
19.80
21.57
20.82
18.79
20.31
46
28.50
Operating margin%
18.38
19.12
16.48
14.21
16.46
19.41
19.42
20.88
21.94
24.64
14.33
20.88
19.27
29
26.59
Net margin%
5.83
5.34
6.46
6.01
4.50
5.01
7.56
7.62
7.23
6.11
29.75
7.23
6.06
82
26.36
P/E ratio (avg)x
14.73
16.54
15.20
14.48
14.88
14.77
16.56
17.17
17.01
15.72
36.97
16.56
15.46
62
37.38
EV/EBITx
24.81
22.45
21.34
20.44
19.00
19.58
18.76
16.77
17.01
14.80
27.10
17.01
19.29
64
27.14
FCF yield (avg)%
0.82
0.40
0.40
3.01
0.69
1.63
1.82
1.21
3.74
2.28
21.34
1.82
1.42
25
12.39
FCF margin%
26.55
24.30
25.92
24.07
25.32
27.95
30.61
30.26
31.51
30.22
21.18
30.26
27.25
14
0.159
FCF / Net incomex
1.195
1.199
1.205
1.275
1.285
1.301
1.475
1.543
1.692
1.980
0.535
1.543
1.293
55
14.51
ROIC%
0.40
0.56
0.40
0.40
0.63
2.77
5.55
2.79
5.71
4.57
7.81
4.57
1.70
78
19.38
Return on equity%
22.49
23.65
20.79
19.26
19.77
20.36
21.77
23.05
20.99
23.82
13.46
21.77
21.38
35
13.39
Return on assets%
15.06
14.53
13.13
14.80
15.06
12.34
10.36
9.21
11.24
13.92
3.31
11.24
13.52
68
0.02
EPS฿
0.07
0.07
0.07
0.06
0.06
0.05
0.05
0.04
0.04
0.05
0.02
(4.34%)
(3.37%)
—
3.37
EPS growth%
15.35
15.75
13.80
15.62
17.11
17.54
19.74
21.31
23.50
25.67
17.00
21.31
17.33
22
0.01
Bookvalue per sh฿
0.07
0.07
0.07
0.08
0.10
0.09
0.11
0.13
0.15
0.18
0.03
13.04%
12.45%
—
0.04
FCF per share฿
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
(0.76%)
(3.79%)
—
0.08
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.04
(1.54%)
(2.68%)
—
20.67
Div yield (avg)%
10.87
13.70
10.90
10.40
11.63
11.69
13.23
11.14
14.02
14.82
15.88
13.23
11.66
8
24.31
Payout ratio%
31.18
33.33
32.91
33.61
30.69
33.65
32.54
34.44
37.09
35.51
13.04
34.44
33.47
59
0.572
Shares (diluted)B
0.798
0.762
0.794
0.879
0.901
0.931
0.939
0.885
0.944
1.061
0.580
3.32%
2.70%
17
17.66
Buyback yield%
5.57
4.89
5.87
3.49
4.61
2.81
1.72
3.01
5.88
3.62
6.39
3.01
4.12
63
0.777
D/E ratiox
0.710
0.756
0.807
0.881
0.847
0.828
0.907
0.868
0.848
1.003
1.372
0.868
0.848
25
24.14
Enterprise value฿M
3.416
2.928
3.017
2.647
2.806
2.499
2.555
2.631
2.715
2.555
9.647
(1.86%)
(2.21%)
57
67.72
LT debt฿M
62.26
63.70
71.97
68.08
73.44
80.53
80.76
85.07
94.83
104.6
49.15
7.32%
6.59%
58
Revenue
฿77.45M
1.02%
1.00×
Cost of revenue
฿31.67M
0.77%
0.98×
Operating expenses
฿19.22M
1.15%
1.01×
Spread over hurdle
42.85%