27.60
Revenue฿M
304.3
320.6
334.4
349.2
362.2
381.0
390.7
406.6
421.0
430.7
30.80
3.52%
4.00%
65
3.58
Revenue growth%
20.38
20.08
17.79
15.34
15.71
17.21
14.49
16.01
14.28
12.00
11.38
14.49
15.86
52
29.06
Gross margin%
27.77
25.38
22.58
25.11
24.88
24.56
21.77
19.64
18.73
19.75
27.89
19.75
23.57
13
11.79
Operating margin%
28.89
28.89
27.46
27.24
29.54
31.16
31.01
29.84
28.24
27.57
14.96
29.84
28.89
31
13.02
Net margin%
8.53
8.02
8.30
10.32
8.75
7.02
9.34
11.74
11.25
8.34
18.59
9.34
8.64
62
23.66
P/E ratio (avg)x
34.85
41.01
43.93
47.24
47.04
48.18
53.67
62.01
71.06
77.77
18.92
62.01
47.71
49
23.51
EV/EBITx
31.63
31.21
31.42
29.23
25.88
24.61
25.10
27.58
29.24
29.19
8.738
27.58
29.21
12
17.57
FCF yield (avg)%
5.33
7.91
5.21
2.63
2.80
3.84
4.77
6.34
4.85
4.14
2.48
4.77
4.81
45
9.20
FCF margin%
12.95
15.62
13.85
14.63
14.23
15.23
13.34
15.58
14.85
14.41
20.11
14.85
14.52
76
0.954
FCF / Net incomex
0.268
0.282
0.273
0.285
0.306
0.309
0.277
0.307
0.281
0.283
0.981
0.283
0.282
69
21.43
ROIC%
15.44
17.32
14.74
13.30
11.97
9.38
9.93
8.08
5.80
4.25
24.35
8.08
10.95
38
12.20
Return on equity%
6.36
4.21
4.70
6.21
8.94
11.42
12.55
11.59
11.75
14.71
2.42
11.75
10.18
39
19.84
Return on assets%
15.02
16.89
14.25
15.71
17.19
18.06
16.57
19.54
18.21
16.22
14.32
18.06
16.73
32
0.14
EPS฿
0.11
0.11
0.12
0.14
0.14
0.16
0.19
0.20
0.24
0.28
0.15
14.48%
11.60%
—
28.78
EPS growth%
32.08
33.41
30.41
28.95
31.81
33.43
31.36
34.29
33.98
36.35
6.18
33.98
32.75
77
0.16
Bookvalue per sh฿
0.08
0.08
0.08
0.07
0.07
0.07
0.08
0.07
0.08
0.08
0.06
3.63%
0.45%
—
0.11
FCF per share฿
0.18
0.21
0.26
0.27
0.27
0.32
0.33
0.33
0.35
0.36
0.03
6.14%
7.33%
—
0.18
Dividend per sh฿
0.13
0.13
0.13
0.14
0.14
0.13
0.12
0.13
0.12
0.13
0.18
(0.70%)
1.24%
—
23.82
Div yield (avg)%
22.87
22.24
20.26
21.81
20.53
23.51
25.96
24.69
21.84
22.07
17.95
23.51
22.16
29
15.23
Payout ratio%
16.80
19.75
19.14
19.31
19.44
20.09
20.58
22.60
25.43
24.33
25.33
22.60
19.92
41
1.155
Shares (diluted)B
1.402
1.480
1.618
1.514
1.357
1.512
1.531
1.677
1.500
1.377
1.183
0.30%
0.79%
15
28.90
Buyback yield%
9.61
11.27
9.93
10.74
8.33
5.52
4.70
4.70
7.17
5.70
2.31
5.52
7.75
25
1.672
D/E ratiox
1.261
1.324
1.217
1.175
1.287
1.365
1.342
1.188
1.247
1.155
1.619
1.247
1.254
92
92.73
Enterprise value฿M
89.23
86.99
87.60
87.00
81.38
84.52
85.69
84.31
92.01
98.69
187.2
3.93%
0.34%
89
289.1
LT debt฿M
371.4
424.0
443.5
450.7
510.8
540.6
546.0
596.7
679.0
698.4
66.14
6.46%
7.57%
5
Revenue
฿430.7M
4.00%
1.00×
Cost of revenue
฿293.5M
3.91%
0.99×
Operating expenses
฿93.36M
3.98%
1.00×
Goodwill & intangibles
18.20%
Spread over hurdle
(2.90%)