41.67
Revenue฿M
188.7
191.7
192.3
200.5
202.8
208.7
217.8
224.1
226.3
228.2
43.65
2.39%
2.40%
52
12.00
Revenue growth%
29.37
29.59
30.27
32.48
30.78
32.78
31.53
33.85
31.78
32.07
25.50
32.07
31.66
20
15.89
Gross margin%
22.29
19.31
16.89
19.88
21.42
19.01
18.87
18.19
20.67
23.32
3.24
19.01
19.60
48
21.80
Operating margin%
1.26
0.60
0.40
0.40
1.09
3.12
1.91
0.84
0.50
3.37
21.49
1.91
0.96
63
11.71
Net margin%
24.25
26.93
26.72
25.23
26.92
26.67
29.67
26.78
29.73
27.93
18.60
27.93
26.85
40
8.959
P/E ratio (avg)x
7.002
6.414
6.941
7.363
7.834
8.016
8.855
8.367
9.283
8.450
19.79
8.450
7.925
71
31.74
EV/EBITx
6.969
6.293
5.654
5.597
4.824
4.999
5.095
5.304
5.069
5.403
13.17
5.095
5.353
39
22.11
FCF yield (avg)%
27.53
29.38
28.74
29.50
31.75
34.49
34.60
36.14
36.95
39.79
14.41
36.14
33.12
50
17.05
FCF margin%
10.26
12.58
10.36
12.74
13.44
12.74
14.43
13.44
12.41
11.09
9.17
12.74
12.66
90
1.260
FCF / Net incomex
1.332
1.300
1.311
1.462
1.596
1.599
1.700
1.939
1.838
2.140
0.942
1.838
1.597
23
19.55
ROIC%
24.85
25.85
24.91
26.74
25.90
24.62
22.08
20.04
20.78
18.95
3.63
20.78
24.74
65
6.48
Return on equity%
9.03
9.81
12.34
9.48
10.64
10.33
7.58
8.84
10.99
10.83
29.87
10.33
10.07
78
12.12
Return on assets%
1.06
0.40
0.40
0.40
2.62
2.12
4.29
3.14
5.41
2.53
15.06
3.14
2.32
31
0.19
EPS฿
0.10
0.10
0.09
0.09
0.09
0.08
0.07
0.07
0.07
0.06
0.21
(6.26%)
(4.86%)
—
29.33
EPS growth%
28.96
31.82
32.31
33.28
32.89
32.45
33.18
31.16
30.23
29.58
11.80
31.16
32.07
43
0.14
Bookvalue per sh฿
0.39
0.44
0.47
0.46
0.53
0.53
0.52
0.51
0.49
0.47
0.06
(2.28%)
3.65%
—
0.20
FCF per share฿
0.22
0.23
0.27
0.31
0.30
0.34
0.35
0.38
0.44
0.49
0.25
10.29%
10.22%
—
0.24
Dividend per sh฿
0.20
0.17
0.16
0.16
0.16
0.15
0.14
0.15
0.15
0.15
0.20
(1.57%)
(4.15%)
—
20.73
Div yield (avg)%
16.13
18.09
20.24
17.40
16.35
15.80
15.52
17.25
17.12
18.53
20.85
17.12
17.19
10
20.02
Payout ratio%
21.17
21.21
23.26
23.89
21.72
22.84
23.20
21.91
19.35
16.75
9.49
21.91
21.82
76
0.587
Shares (diluted)B
0.843
0.914
0.955
1.042
1.074
1.051
1.084
1.182
1.116
1.255
0.611
3.18%
4.88%
57
16.61
Buyback yield%
11.48
13.11
13.01
11.01
13.94
15.23
14.88
14.69
12.16
9.19
6.37
14.69
13.06
55
1.123
D/E ratiox
0.300
0.297
0.328
0.362
0.398
0.448
0.507
0.505
0.489
0.490
0.903
0.490
0.423
40
159.2
Enterprise value฿M
167.6
164.1
156.9
147.8
139.8
127.5
133.4
131.4
114.8
119.1
179.8
(3.15%)
(3.21%)
69
240.1
LT debt฿M
244.3
273.3
282.5
325.8
373.1
418.0
465.0
479.4
562.9
572.4
50.91
8.94%
10.19%
51
Revenue
฿228.2M
2.40%
1.00×
Cost of revenue
฿159.7M
2.40%
1.00×
Operating expenses
฿47.29M
2.50%
1.01×
Cash and investments
18.11%
Goodwill & intangibles
14.48%