47.54
Revenue฿M
47.30
50.95
54.58
59.76
65.04
70.26
73.59
80.10
84.40
89.87
48.78
6.68%
7.54%
11
6.05
Revenue growth%
9.42
9.98
10.52
10.20
12.66
10.69
7.96
6.14
8.57
9.54
18.95
8.57
9.76
36
12.90
Gross margin%
6.45
4.48
5.46
5.50
6.46
8.35
8.73
9.92
9.46
7.44
15.16
8.73
6.95
68
9.08
Operating margin%
18.44
16.60
18.76
16.53
14.89
14.77
13.82
13.02
15.15
15.82
27.31
14.77
15.48
59
12.02
Net margin%
16.74
14.93
13.08
11.49
11.83
10.78
9.70
11.04
11.81
8.87
4.39
10.78
11.65
40
6.037
P/E ratio (avg)x
41.15
40.95
39.50
37.01
36.28
35.25
35.08
32.99
33.39
37.03
18.94
35.08
36.65
47
19.74
EV/EBITx
40.96
39.39
40.41
37.43
41.92
48.63
47.17
44.15
45.69
43.47
33.10
45.69
42.70
56
4.71
FCF yield (avg)%
23.88
22.06
21.04
22.89
20.80
20.72
21.56
20.53
22.04
22.27
11.88
21.56
21.80
72
25.66
FCF margin%
3.92
2.51
0.72
0.40
2.61
0.40
1.72
3.71
6.51
9.01
9.86
3.71
2.56
44
1.280
FCF / Net incomex
1.523
1.555
1.705
1.817
2.069
2.245
2.610
2.525
2.363
2.681
1.687
2.525
2.157
92
11.72
ROIC%
13.99
12.06
9.47
9.97
7.47
8.83
8.89
8.99
7.35
9.58
14.63
8.89
9.23
62
6.55
Return on equity%
23.22
24.38
21.58
19.45
20.70
18.58
15.77
18.11
19.02
16.34
4.36
18.11
19.23
17
12.98
Return on assets%
1.97
4.23
4.53
2.72
5.42
7.56
5.68
3.83
6.09
9.06
10.28
6.09
4.97
53
0.01
EPS฿
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.62%
4.25%
—
18.04
EPS growth%
4.16
4.44
6.03
4.74
1.80
3.22
1.81
3.63
2.41
1.43
22.28
2.41
3.42
23
—
Bookvalue per sh฿
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
6.27%
3.98%
—
0.01
FCF per share฿
—
—
—
—
—
—
—
—
0.01
—
—
3.70%
4.48%
—
—
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(3.35%)
0.18%
—
27.56
Div yield (avg)%
36.58
37.43
39.35
40.11
38.16
37.73
38.80
36.88
34.92
36.63
14.37
36.88
37.58
94
13.55
Payout ratio%
22.96
23.35
24.04
25.71
27.53
25.90
27.80
28.24
25.55
23.76
8.99
25.90
25.63
78
12.32
Shares (diluted)B
15.15
16.99
19.27
20.97
23.01
24.13
24.48
26.94
29.92
27.95
12.16
3.97%
7.02%
29
5.18
Buyback yield%
4.09
5.22
3.15
4.06
2.26
4.23
2.54
2.44
4.76
6.81
2.55
4.23
4.08
88
1.556
D/E ratiox
1.619
1.646
1.907
1.990
2.365
2.629
2.654
3.121
3.415
3.364
0.650
3.121
2.497
93
87.63
Enterprise value฿M
30.06
26.82
29.11
30.11
33.73
29.93
27.14
29.95
29.79
29.18
40.54
(2.86%)
(0.88%)
16
35.63
LT debt฿M
17.03
17.61
17.86
15.78
15.59
16.44
16.89
18.21
19.94
19.96
23.85
5.07%
0.86%
61
Revenue
฿89.87M
7.54%
1.00×
Cost of revenue
฿42.35M
7.30%
0.98×
Operating expenses
฿17.19M
8.35%
1.08×
Spread over hurdle
37.75%