143.9
Revenue฿M
144.1
148.3
155.7
159.4
159.6
162.5
163.8
165.1
167.2
173.7
147.2
1.70%
2.34%
82
24.28
Revenue growth%
0.65
0.40
2.17
2.62
0.40
0.40
0.40
0.40
1.78
2.81
29.98
0.40
0.53
93
7.06
Gross margin%
17.03
17.05
18.06
18.98
17.23
14.65
14.01
15.00
17.61
15.80
23.10
15.00
17.04
10
7.67
Operating margin%
30.93
31.08
31.59
32.68
33.08
35.69
33.23
35.97
36.63
34.11
25.20
35.69
33.16
33
18.59
Net margin%
28.58
26.79
26.41
26.18
25.43
24.38
26.85
26.30
24.77
24.52
23.85
24.77
26.24
39
37.57
P/E ratio (avg)x
25.76
27.04
29.30
30.87
30.31
35.36
34.60
37.65
36.83
37.86
21.44
36.83
32.74
12
23.26
EV/EBITx
20.89
21.78
25.17
27.21
26.13
24.58
25.13
27.38
31.30
30.34
21.31
27.38
25.65
11
14.27
FCF yield (avg)%
14.71
11.99
12.26
14.33
12.10
11.59
10.91
9.22
8.24
6.65
12.91
9.22
11.79
35
20.95
FCF margin%
13.33
15.61
12.84
11.89
12.05
13.00
13.74
14.81
17.03
17.01
16.09
14.81
13.54
41
1.711
FCF / Net incomex
0.484
0.490
0.540
0.616
0.674
0.790
0.842
0.833
0.841
1.008
1.462
0.841
0.732
89
9.13
ROIC%
6.88
6.51
6.45
4.77
4.99
5.45
8.01
7.06
4.29
1.32
9.05
5.45
5.95
66
12.54
Return on equity%
38.64
37.98
38.72
40.52
43.05
45.58
46.04
43.47
42.93
44.18
9.39
44.18
42.99
69
19.41
Return on assets%
13.08
11.51
12.72
12.27
12.79
10.20
10.99
9.07
6.31
3.44
26.34
9.07
11.25
69
0.07
EPS฿
0.08
0.09
0.09
0.10
0.11
0.11
0.12
0.12
0.13
0.13
0.08
3.35%
5.38%
—
14.67
EPS growth%
22.34
19.66
18.04
16.12
18.76
20.12
20.74
18.71
18.64
20.60
7.44
20.12
19.21
24
0.13
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(1.02%)
(2.56%)
—
0.11
FCF per share฿
0.09
0.10
0.10
0.10
0.12
0.11
0.12
0.12
0.14
0.15
0.03
5.32%
5.22%
—
0.05
Dividend per sh฿
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.13
1.77%
(0.36%)
—
7.09
Div yield (avg)%
2.37
1.49
2.35
0.40
0.48
0.40
0.40
0.40
0.40
0.40
8.98
0.40
0.40
87
9.22
Payout ratio%
19.67
22.52
25.44
22.90
20.38
20.03
22.05
19.30
20.02
19.74
21.48
20.02
20.21
63
0.590
Shares (diluted)B
0.889
0.881
0.912
0.965
1.161
1.399
1.621
1.602
1.832
2.003
0.604
11.53%
8.85%
33
19.40
Buyback yield%
11.99
9.08
9.49
6.78
8.46
6.60
5.34
5.13
2.55
0.72
8.73
5.13
6.69
47
0.189
D/E ratiox
0.292
0.313
0.347
0.332
0.360
0.341
0.322
0.305
0.283
0.264
1.739
0.305
0.317
68
72.59
Enterprise value฿M
54.70
49.85
53.42
50.68
45.68
47.95
52.71
49.22
48.77
45.64
101.3
(0.02%)
(0.88%)
6
109.4
LT debt฿M
185.3
194.7
222.4
223.0
238.2
279.1
328.8
366.0
429.1
429.7
114.9
12.52%
8.45%
62
Revenue
฿173.7M
2.34%
1.00×
Cost of revenue
฿78.93M
2.30%
1.00×
Operating expenses
฿40.33M
2.01%
0.97×