3.413
Revenue฿M
8.185
8.608
9.158
9.851
10.35
11.09
11.70
12.29
13.05
13.92
3.524
6.11%
5.99%
39
15.02
Revenue growth%
25.83
28.55
27.75
25.45
23.37
25.25
25.44
25.74
26.68
27.29
22.55
25.74
25.79
50
27.76
Gross margin%
21.88
22.85
21.10
22.76
22.14
20.58
21.40
22.72
21.98
20.44
5.60
21.40
21.93
83
3.94
Operating margin%
11.51
11.50
9.30
11.77
11.36
9.85
9.90
7.33
7.18
4.70
8.12
7.33
9.88
30
7.07
Net margin%
8.82
10.93
12.26
11.52
13.06
12.36
10.06
12.34
13.06
11.67
11.62
12.34
11.97
27
31.39
P/E ratio (avg)x
43.16
48.24
55.46
60.34
62.27
59.96
64.92
75.74
83.52
84.85
8.040
75.74
61.31
18
22.20
EV/EBITx
55.22
62.46
67.37
81.51
87.01
94.60
105.8
122.3
144.9
150.5
11.57
122.3
90.80
35
28.01
FCF yield (avg)%
3.30
0.40
1.83
4.16
5.42
7.13
7.36
8.32
9.16
9.32
10.39
8.32
6.27
54
11.07
FCF margin%
18.30
17.91
17.04
18.58
20.60
17.99
18.39
17.61
16.52
15.61
15.18
17.61
17.95
73
0.662
FCF / Net incomex
1.915
2.116
2.205
2.285
2.380
2.148
2.331
2.413
2.646
2.389
0.514
2.389
2.308
24
10.69
ROIC%
6.74
8.02
8.18
9.89
12.66
10.29
12.97
13.74
16.49
19.35
23.94
13.74
11.48
21
9.55
Return on equity%
28.36
28.91
31.29
33.73
35.95
33.27
30.39
27.78
27.88
27.08
26.51
27.88
29.65
95
7.18
Return on assets%
0.64
0.40
2.23
2.61
2.44
4.70
2.65
5.35
5.01
3.86
27.11
4.70
2.63
29
—
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
9.85%
10.77%
—
6.81
EPS growth%
18.08
15.34
12.38
12.82
11.73
8.91
6.14
8.76
8.73
10.21
24.60
8.76
10.97
41
0.01
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
—
(4.37%)
(4.33%)
—
—
FCF per share฿
—
—
—
—
—
0.01
—
—
—
—
—
0.77%
1.70%
—
—
Dividend per sh฿
—
—
—
—
—
—
—
0.01
0.01
0.01
—
7.44%
6.04%
—
18.01
Div yield (avg)%
29.08
30.39
33.08
34.14
33.54
31.10
30.12
31.86
30.04
27.60
11.74
30.12
30.75
15
26.54
Payout ratio%
8.25
6.81
7.89
5.84
8.54
10.36
12.78
15.02
15.56
12.93
27.69
12.93
9.45
57
2.388
Shares (diluted)B
4.378
4.965
5.280
6.373
6.432
6.863
7.268
7.128
7.466
7.894
2.411
4.18%
7.50%
94
26.00
Buyback yield%
13.87
16.06
13.48
14.72
16.29
15.39
13.27
11.09
9.10
11.05
5.37
11.09
13.67
94
0.249
D/E ratiox
0.967
1.038
1.177
1.298
1.200
1.145
1.290
1.392
1.446
1.569
1.528
1.392
1.245
63
11.91
Enterprise value฿M
17.05
19.19
21.04
23.59
24.18
27.55
26.75
31.80
33.21
34.06
5.263
7.09%
8.68%
66
9.921
LT debt฿M
4.926
4.739
4.819
5.206
5.568
5.259
5.480
5.305
5.088
5.731
6.989
0.58%
1.23%
84
Revenue
฿13.92M
5.99%
1.00×
Cost of revenue
฿6.264M
5.58%
0.96×
Operating expenses
฿3.337M
6.69%
1.07×
Goodwill & intangibles
15.00%
Spread over hurdle
10.68%