151.9
Revenue฿M
101.1
108.0
113.2
119.8
129.7
140.6
149.4
159.1
167.9
181.0
155.7
6.90%
6.52%
51
7.48
Revenue growth%
36.24
35.68
33.44
34.72
33.33
35.12
35.18
34.49
32.89
31.15
11.28
34.49
34.60
85
27.26
Gross margin%
18.80
19.43
20.58
19.01
16.68
17.98
18.90
17.37
18.19
16.13
20.91
17.98
18.49
20
18.38
Operating margin%
7.43
5.54
6.36
5.57
2.94
1.68
1.68
2.88
1.20
1.48
29.80
1.68
2.91
60
7.40
Net margin%
17.32
14.72
16.50
15.34
12.62
11.56
8.80
7.07
4.18
5.69
5.54
7.07
12.09
78
20.58
P/E ratio (avg)x
9.411
10.51
10.40
11.21
11.40
10.34
10.71
9.770
8.805
9.414
15.27
9.770
10.37
23
9.013
EV/EBITx
18.50
19.27
19.01
18.56
19.59
22.55
23.40
23.35
25.28
27.41
36.74
23.40
21.07
75
13.32
FCF yield (avg)%
19.79
21.33
21.87
20.41
19.93
21.85
22.42
24.89
27.73
28.92
23.22
24.89
21.86
73
17.31
FCF margin%
12.44
14.18
15.73
15.32
15.45
16.30
18.93
19.70
19.35
19.11
14.72
19.11
16.02
16
1.200
FCF / Net incomex
0.692
0.683
0.713
0.680
0.648
0.706
0.732
0.794
0.757
0.824
1.733
0.757
0.709
93
3.44
ROIC%
15.23
13.26
16.26
17.61
16.03
16.16
13.26
11.58
12.50
13.20
5.24
13.20
14.25
34
10.12
Return on equity%
7.59
10.20
9.87
8.33
11.04
12.65
13.64
12.29
13.91
14.17
21.79
13.64
11.67
92
20.20
Return on assets%
13.71
13.30
15.31
17.05
18.05
17.11
17.35
15.09
16.03
18.48
12.68
17.11
16.54
85
0.04
EPS฿
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.04
4.82%
5.51%
—
5.59
EPS growth%
12.14
11.41
8.96
11.22
11.83
12.39
15.38
17.25
15.06
13.79
27.67
15.06
12.27
39
0.01
Bookvalue per sh฿
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.10
0.11
0.03
18.07%
13.68%
—
0.06
FCF per share฿
0.08
0.09
0.08
0.09
0.08
0.09
0.10
0.10
0.10
0.11
0.05
5.34%
3.24%
—
0.02
Dividend per sh฿
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.04
(1.96%)
1.84%
—
15.88
Div yield (avg)%
17.28
19.78
22.08
19.65
19.62
17.01
14.10
16.82
15.91
13.21
19.32
15.91
17.15
80
15.55
Payout ratio%
16.36
15.29
16.77
14.91
13.39
15.01
16.44
18.33
16.02
14.66
5.00
16.02
15.66
67
1.191
Shares (diluted)B
1.327
1.214
1.173
1.141
1.130
1.130
1.094
1.083
1.032
1.111
1.195
(0.34%)
(1.01%)
61
17.79
Buyback yield%
26.80
25.30
27.71
30.05
27.35
27.07
25.14
24.09
25.40
25.07
14.15
25.14
26.10
55
1.684
D/E ratiox
1.893
1.849
1.933
2.044
2.078
2.107
2.051
2.058
2.217
2.261
1.186
2.107
2.055
58
80.98
Enterprise value฿M
112.3
110.3
125.4
128.4
124.9
122.7
118.1
133.5
152.8
169.8
8.546
6.34%
4.85%
84
105.9
LT debt฿M
114.7
122.8
108.8
103.1
101.6
93.11
88.85
90.64
95.39
86.25
40.69
(3.23%)
(4.03%)
69
Revenue
฿181.0M
6.52%
1.00×
Cost of revenue
฿88.88M
6.15%
0.97×
Operating expenses
฿36.32M
7.22%
1.07×
Goodwill & intangibles
14.89%
Spread over hurdle
(0.47%)