371.5
Revenue฿M
341.8
337.5
348.0
359.4
359.1
367.5
370.0
380.5
378.1
376.1
398.0
0.93%
1.13%
79
29.47
Revenue growth%
20.36
18.21
16.74
18.27
19.66
21.43
20.77
23.22
22.66
25.60
25.05
22.66
20.56
69
14.18
Gross margin%
18.47
19.32
19.24
20.76
22.08
24.05
22.64
21.68
23.44
21.76
22.06
22.64
21.72
94
26.32
Operating margin%
8.85
10.09
12.14
11.29
8.85
6.49
8.77
11.57
11.61
8.66
27.78
8.77
9.47
74
9.52
Net margin%
5.65
2.69
3.77
0.84
0.40
1.01
0.40
2.05
2.35
3.12
29.80
2.05
2.20
69
37.18
P/E ratio (avg)x
8.920
10.10
9.845
9.864
10.76
12.79
14.74
15.10
17.37
16.69
17.01
15.10
11.77
76
10.43
EV/EBITx
40.01
38.57
41.26
44.97
44.49
49.29
53.99
54.56
51.12
51.05
28.30
51.12
47.13
28
14.60
FCF yield (avg)%
5.80
8.78
10.21
12.01
10.00
10.01
12.86
14.63
14.89
16.60
18.16
14.63
11.11
51
14.13
FCF margin%
17.00
16.68
17.17
16.30
18.17
17.64
20.55
22.44
24.32
26.01
5.46
22.44
17.91
92
0.805
FCF / Net incomex
0.375
0.414
0.471
0.482
0.457
0.499
0.551
0.504
0.570
0.613
0.876
0.551
0.491
87
25.83
ROIC%
32.97
30.07
31.87
34.05
32.37
34.03
32.99
35.63
37.06
36.06
27.79
35.63
33.51
69
29.80
Return on equity%
28.62
29.88
27.91
28.60
29.16
30.37
31.45
31.65
34.01
33.03
23.83
31.65
30.12
7
19.62
Return on assets%
8.53
6.84
9.04
7.29
5.65
4.56
7.22
7.60
8.35
7.61
14.94
7.60
7.45
6
0.08
EPS฿
0.12
0.11
0.13
0.15
0.16
0.15
0.15
0.14
0.16
0.17
0.08
1.68%
4.95%
—
10.56
EPS growth%
14.52
12.85
14.67
16.40
16.75
18.18
16.72
16.52
18.36
19.80
21.53
18.18
16.62
74
0.15
Bookvalue per sh฿
0.09
0.10
0.11
0.10
0.09
0.10
0.11
0.11
0.10
0.11
0.05
3.78%
1.80%
—
0.04
FCF per share฿
0.15
0.16
0.17
0.19
0.20
0.21
0.25
0.26
0.27
0.26
0.06
5.59%
7.12%
—
0.12
Dividend per sh฿
0.13
0.15
0.15
0.16
0.19
0.21
0.26
0.29
0.34
0.36
0.16
13.68%
10.79%
—
27.52
Div yield (avg)%
19.20
20.60
17.77
20.72
23.46
21.66
22.18
22.69
21.85
22.80
8.93
22.18
21.76
9
27.40
Payout ratio%
30.51
30.51
30.41
33.26
30.89
32.25
30.04
27.74
25.33
26.20
2.36
27.74
30.46
29
1.397
Shares (diluted)B
1.670
1.778
1.885
1.806
1.964
2.060
1.962
1.763
1.638
1.716
1.381
(2.66%)
1.21%
84
6.29
Buyback yield%
19.51
21.55
19.93
22.18
23.13
21.61
20.95
21.58
20.07
21.04
7.22
21.04
21.29
69
1.120
D/E ratiox
1.576
1.645
1.755
1.847
1.810
2.055
2.168
2.438
2.458
2.439
0.837
2.438
1.951
30
226.4
Enterprise value฿M
89.32
88.12
86.69
90.53
86.22
91.24
91.23
86.41
90.73
100.2
212.7
3.05%
0.57%
63
315.5
LT debt฿M
419.5
454.2
449.7
472.8
511.0
523.2
507.6
474.2
473.2
545.7
187.5
1.32%
1.99%
37
Revenue
฿376.1M
1.13%
1.00×
Cost of revenue
฿191.4M
0.79%
0.97×
Operating expenses
฿52.68M
1.44%
1.03×
Goodwill & intangibles
17.95%