138.5
Revenue฿M
134.3
143.5
155.9
165.8
181.7
193.6
207.6
226.4
249.7
270.4
147.1
8.28%
8.00%
20
2.43
Revenue growth%
0.78
3.28
2.95
1.81
0.40
0.95
1.68
1.43
3.14
3.52
15.92
1.68
1.74
79
26.66
Gross margin%
14.77
13.65
13.21
10.34
8.67
7.41
5.04
7.13
4.34
3.76
19.35
5.04
8.04
50
11.75
Operating margin%
27.50
26.84
28.89
30.31
27.75
27.55
29.99
27.60
28.71
26.39
27.72
27.60
27.68
41
14.75
Net margin%
4.83
7.49
7.45
8.34
5.51
3.43
4.93
6.03
4.08
6.82
8.51
4.93
5.77
24
22.96
P/E ratio (avg)x
39.75
43.42
42.63
45.16
44.63
45.19
51.83
61.42
63.83
72.08
34.73
61.42
45.17
17
8.921
EV/EBITx
6.573
6.253
6.869
6.441
6.599
5.962
6.269
6.189
5.507
5.148
29.22
5.962
6.261
42
24.97
FCF yield (avg)%
2.99
0.40
0.40
0.40
0.60
0.40
1.84
3.36
5.66
6.67
15.32
3.36
1.22
67
14.04
FCF margin%
0.40
0.40
0.40
2.24
2.84
5.27
5.84
5.88
5.21
3.76
4.32
5.27
3.30
6
1.716
FCF / Net incomex
1.090
1.176
1.278
1.229
1.289
1.272
1.346
1.428
1.462
1.459
0.367
1.428
1.283
14
17.36
ROIC%
11.70
13.38
15.38
17.83
16.55
14.34
15.56
15.72
13.83
15.41
13.24
15.41
15.40
53
29.07
Return on equity%
5.04
5.49
6.79
9.12
8.62
9.22
10.65
12.19
10.40
8.64
27.03
10.40
8.88
44
9.88
Return on assets%
0.40
0.45
0.40
0.40
0.40
0.77
0.40
0.40
0.40
0.40
19.54
0.40
0.40
65
0.13
EPS฿
0.15
0.17
0.16
0.18
0.20
0.20
0.19
0.20
0.21
0.23
0.13
2.89%
4.41%
—
24.91
EPS growth%
28.16
26.59
27.50
29.41
26.91
29.77
30.22
31.77
33.74
32.05
4.27
31.77
29.59
88
0.14
Bookvalue per sh฿
0.12
0.13
0.12
0.13
0.13
0.12
0.10
0.09
0.09
0.09
0.14
(7.20%)
(4.22%)
—
0.04
FCF per share฿
0.12
0.12
0.11
0.12
0.12
0.13
0.13
0.12
0.12
0.12
0.08
(0.87%)
0.90%
—
0.07
Dividend per sh฿
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.12
0.08
7.08%
3.86%
—
14.05
Div yield (avg)%
18.97
19.48
21.60
19.39
19.24
16.36
18.51
15.87
13.77
10.78
16.41
15.87
18.74
11
12.56
Payout ratio%
13.35
12.61
9.81
10.31
11.05
9.86
9.07
8.78
9.12
11.55
12.93
9.12
10.08
61
0.724
Shares (diluted)B
1.154
1.294
1.392
1.363
1.547
1.691
1.757
1.800
1.847
2.199
0.735
7.29%
7.58%
23
8.81
Buyback yield%
14.19
11.78
12.86
12.09
9.51
8.90
9.40
6.81
5.84
3.57
23.49
6.81
9.45
8
1.511
D/E ratiox
1.260
1.172
1.138
1.020
1.071
1.054
0.898
0.960
0.843
0.843
0.550
0.898
1.037
76
239.2
Enterprise value฿M
45.05
52.20
50.71
51.15
50.79
52.82
53.87
56.68
65.31
75.24
101.6
8.18%
5.43%
76
236.1
LT debt฿M
173.6
162.1
175.4
166.4
163.1
150.7
173.0
198.6
207.3
228.0
60.98
6.93%
3.74%
52
Revenue
฿270.4M
8.00%
1.00×
Cost of revenue
฿149.1M
7.88%
0.99×
Operating expenses
฿38.79M
7.78%
0.98×
Goodwill & intangibles
15.19%