55.19
Revenue฿M
31.62
33.36
35.40
38.34
40.52
43.72
46.67
50.41
53.15
55.61
58.69
6.53%
6.51%
66
22.94
Revenue growth%
0.40
2.93
3.18
2.65
3.83
5.15
7.13
4.87
5.82
2.85
3.73
5.15
3.50
45
4.56
Gross margin%
6.26
5.95
6.07
5.36
6.91
6.95
4.21
3.38
5.70
8.39
21.54
5.70
6.01
15
6.83
Operating margin%
3.29
2.86
2.36
0.78
0.40
0.40
0.40
0.40
1.31
0.40
10.12
0.40
0.59
76
12.55
Net margin%
17.40
18.73
17.16
15.63
16.34
17.56
17.86
17.50
17.52
17.56
23.44
17.56
17.51
8
29.46
P/E ratio (avg)x
22.24
23.76
23.91
24.25
22.74
24.27
22.97
21.58
18.70
19.23
28.96
21.58
22.86
47
20.54
EV/EBITx
28.09
31.24
32.79
37.32
39.66
46.26
48.79
53.06
57.21
61.40
10.42
53.06
42.96
62
11.03
FCF yield (avg)%
20.80
23.48
25.87
24.20
24.77
26.73
26.62
26.59
26.07
23.84
14.73
26.59
25.32
88
13.58
FCF margin%
29.45
31.33
31.48
34.03
36.77
37.56
36.35
39.14
39.76
38.77
10.65
38.77
36.56
39
1.136
FCF / Net incomex
1.045
1.089
1.023
0.991
0.992
1.027
0.968
0.931
0.868
0.792
1.397
0.931
0.992
66
4.78
ROIC%
25.64
25.98
25.83
27.83
30.64
32.30
33.34
31.38
30.82
30.10
5.94
31.38
30.37
39
16.53
Return on equity%
1.14
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
6.60
0.40
0.40
55
28.26
Return on assets%
12.05
11.16
9.39
8.19
6.68
9.42
7.16
6.97
6.24
8.48
3.72
7.16
8.34
85
0.01
EPS฿
0.03
0.02
0.03
0.02
0.03
0.02
0.02
0.02
0.03
0.02
0.01
(0.48%)
(0.29%)
—
24.90
EPS growth%
13.17
13.49
12.59
9.99
8.92
8.94
9.85
11.29
11.95
13.44
26.96
11.29
11.62
70
0.02
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.67%)
(0.82%)
—
0.04
FCF per share฿
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
12.23%
12.58%
—
0.03
Dividend per sh฿
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.01
6.77%
4.89%
—
27.50
Div yield (avg)%
22.71
24.68
24.80
25.99
28.32
27.39
25.78
23.77
22.62
23.41
21.05
23.77
24.74
49
11.61
Payout ratio%
22.27
20.23
21.81
19.69
21.17
19.84
22.44
24.93
26.67
24.64
24.12
24.64
22.04
18
1.712
Shares (diluted)B
1.446
1.359
1.452
1.557
1.661
1.699
1.514
1.517
1.571
1.555
1.733
(1.30%)
0.31%
13
15.89
Buyback yield%
5.37
6.50
7.47
5.70
3.58
4.80
7.30
8.81
11.17
12.07
23.30
8.81
6.90
22
0.277
D/E ratiox
0.797
0.905
0.894
0.805
0.828
0.881
0.849
0.946
1.038
0.993
1.697
0.946
0.888
74
27.91
Enterprise value฿M
10.18
9.578
9.667
8.523
7.777
8.146
8.332
8.719
8.833
8.352
4.944
1.44%
(2.20%)
40
20.21
LT debt฿M
88.79
90.29
97.30
108.2
119.6
141.9
144.9
144.2
148.1
147.9
9.393
4.35%
5.21%
52
Revenue
฿55.61M
6.51%
1.00×
Cost of revenue
฿35.77M
6.43%
0.99×
Operating expenses
฿11.43M
6.45%
0.99×
Cash and investments
15.69%
Goodwill & intangibles
15.27%
Spread over hurdle
62.84%