108.0
Revenue฿M
297.6
304.9
304.9
307.6
319.3
320.9
329.3
341.8
346.1
345.3
116.9
1.58%
1.61%
10
21.87
Revenue growth%
29.04
29.44
29.04
31.80
33.85
36.25
38.08
38.73
35.78
33.17
24.45
36.25
33.51
20
6.24
Gross margin%
29.94
32.07
30.70
33.18
33.39
31.51
31.28
33.17
30.59
32.74
12.73
31.51
31.79
77
6.30
Operating margin%
8.81
11.36
8.79
10.86
13.39
16.24
14.12
13.00
11.98
9.03
8.30
13.00
11.67
86
28.19
Net margin%
29.10
30.12
31.30
31.92
32.33
29.54
28.50
27.87
25.38
22.55
12.57
27.87
29.32
15
33.24
P/E ratio (avg)x
33.97
30.92
28.03
25.46
24.12
25.73
27.02
24.84
23.50
23.97
33.48
24.84
25.59
6
8.138
EV/EBITx
15.30
14.47
13.83
15.43
14.31
14.61
14.04
12.92
13.56
13.82
33.01
13.82
14.18
24
19.48
FCF yield (avg)%
9.96
11.40
13.99
12.87
14.69
17.20
14.95
14.02
16.80
18.84
25.62
16.80
14.36
53
29.03
FCF margin%
0.40
3.14
5.02
5.29
2.79
2.54
3.55
6.33
7.14
9.91
21.32
6.33
4.28
36
0.340
FCF / Net incomex
0.432
0.460
0.458
0.442
0.453
0.495
0.525
0.497
0.498
0.465
0.702
0.497
0.462
55
24.34
ROIC%
16.52
14.70
15.87
15.44
14.86
12.39
12.94
12.51
11.01
11.89
14.68
12.39
13.82
7
22.65
Return on equity%
11.46
10.51
11.94
13.61
11.33
12.80
15.78
13.43
10.49
12.24
10.61
12.80
12.09
82
15.88
Return on assets%
14.83
13.46
11.82
12.91
14.93
16.17
14.63
14.88
17.63
19.80
2.07
16.17
14.86
20
0.03
EPS฿
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.03
(3.69%)
(2.20%)
—
23.63
EPS growth%
27.88
26.28
26.98
25.84
28.71
30.04
27.36
27.21
25.35
22.88
13.53
27.21
27.09
32
0.01
Bookvalue per sh฿
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(3.35%)
(2.93%)
—
0.06
FCF per share฿
0.06
0.06
0.05
0.06
0.07
0.08
0.08
0.09
0.08
0.08
0.03
2.69%
3.01%
—
0.03
Dividend per sh฿
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
6.13%
5.08%
—
9.54
Div yield (avg)%
2.78
3.82
2.46
0.40
0.40
2.38
1.47
0.40
2.38
0.40
10.07
1.47
1.92
87
18.07
Payout ratio%
15.87
17.41
15.69
17.60
16.44
17.14
17.99
19.75
18.57
19.29
17.99
18.57
17.50
9
4.183
Shares (diluted)B
4.396
4.105
4.178
4.142
3.834
3.660
4.005
4.305
4.535
5.075
4.063
5.77%
2.49%
78
4.47
Buyback yield%
26.25
28.54
27.31
26.90
25.91
28.62
31.16
33.81
31.77
30.39
20.91
31.16
28.58
21
1.069
D/E ratiox
0.913
1.038
1.217
1.302
1.531
1.547
1.785
1.858
2.160
2.266
0.656
1.858
1.539
94
177.5
Enterprise value฿M
117.9
123.7
126.5
127.4
119.1
116.0
125.2
127.6
123.6
126.6
67.68
1.22%
0.85%
73
49.08
LT debt฿M
353.2
404.9
449.3
536.0
523.1
511.2
549.8
565.6
659.0
660.1
35.46
4.76%
7.99%
5
Revenue
฿345.3M
1.61%
1.00×
Cost of revenue
฿174.4M
1.74%
1.01×
Operating expenses
฿75.25M
1.33%
0.97×
Property and equipment
16.15%
Spread over hurdle
16.93%