49.42
Revenue฿M
93.32
96.67
97.32
97.45
99.03
103.4
106.9
110.8
112.0
115.6
54.54
3.14%
2.37%
35
2.46
Revenue growth%
9.52
11.25
11.07
12.24
9.61
12.04
10.24
10.76
7.84
8.92
29.20
10.24
10.50
14
18.97
Gross margin%
1.15
1.26
0.40
0.40
2.76
1.23
2.21
3.28
1.97
3.35
17.83
2.21
1.62
34
9.42
Operating margin%
6.05
4.99
5.71
3.06
3.91
5.16
5.01
4.00
1.29
1.50
3.53
4.00
4.50
46
17.55
Net margin%
2.69
0.65
0.40
3.37
3.46
2.05
0.40
1.81
2.74
0.40
16.07
1.81
1.93
7
34.78
P/E ratio (avg)x
8.389
7.887
7.197
7.348
7.000
7.142
7.140
6.634
6.285
6.201
34.67
6.634
7.141
69
30.88
EV/EBITx
34.40
31.47
35.16
39.45
38.46
40.03
42.47
42.00
41.67
41.35
21.96
41.67
39.74
72
7.64
FCF yield (avg)%
12.26
9.92
8.03
8.70
7.31
5.38
6.64
7.72
5.61
6.04
18.43
6.04
7.51
39
26.62
FCF margin%
15.62
15.75
17.83
19.58
18.52
20.15
17.95
19.12
17.00
14.43
18.79
17.95
17.89
36
0.170
FCF / Net incomex
3.232
3.539
3.477
3.750
4.218
4.258
4.469
5.404
5.647
6.372
1.155
5.404
4.238
21
20.79
ROIC%
12.56
13.10
11.08
12.96
14.77
15.74
18.41
15.52
14.13
13.66
17.15
15.52
13.90
78
21.01
Return on equity%
7.53
6.38
7.96
6.23
7.91
6.83
5.96
7.49
5.05
3.36
15.56
5.96
6.61
73
14.17
Return on assets%
5.38
4.58
3.76
1.36
3.50
5.76
6.02
7.88
6.75
9.30
13.63
6.75
5.57
21
0.03
EPS฿
0.13
0.13
0.14
0.16
0.16
0.16
0.16
0.16
0.17
0.18
0.03
2.55%
4.13%
—
11.36
EPS growth%
12.19
11.97
14.78
12.41
14.17
15.07
14.54
13.41
15.74
15.29
3.89
15.07
14.36
18
0.09
Bookvalue per sh฿
0.09
0.09
0.09
0.08
0.08
0.07
0.07
0.07
0.07
0.08
0.14
0.61%
(2.02%)
—
0.17
FCF per share฿
0.09
0.09
0.08
0.07
0.08
0.07
0.08
0.07
0.07
0.08
0.11
(0.53%)
(2.29%)
—
0.11
Dividend per sh฿
0.10
0.10
0.11
0.11
0.11
0.11
0.11
0.11
0.12
0.12
0.10
1.81%
3.48%
—
25.52
Div yield (avg)%
27.80
26.15
25.25
26.68
28.59
27.15
27.73
26.76
29.30
31.01
27.33
27.73
27.44
83
26.48
Payout ratio%
11.45
8.48
10.99
10.59
10.32
9.27
7.43
7.95
5.21
2.22
6.00
7.43
8.88
29
472.5
Shares (diluted)M
493.7
479.2
430.2
401.0
386.6
372.3
321.2
315.1
291.4
259.2
461.1
(7.69%)
(5.53%)
64
12.58
Buyback yield%
29.25
27.64
27.29
27.04
29.89
29.27
31.00
31.79
32.19
32.05
11.32
31.79
29.58
51
0.949
D/E ratiox
1.141
1.164
1.174
1.093
0.955
0.957
0.865
0.872
0.767
0.778
1.794
0.865
0.956
62
36.02
Enterprise value฿M
14.97
14.22
13.76
14.09
13.78
13.64
14.06
13.58
13.73
13.01
4.248
(1.15%)
(1.58%)
90
44.19
LT debt฿M
46.29
48.85
55.56
52.14
50.01
51.84
51.18
55.10
62.91
59.61
65.19
3.58%
2.39%
56
Revenue
฿115.6M
2.37%
1.00×
Cost of revenue
฿59.73M
2.13%
0.98×
Operating expenses
฿24.36M
2.66%
1.03×
Goodwill & intangibles
19.28%
Spread over hurdle
61.85%