6.337
Revenue฿M
77.92
78.47
81.42
84.19
84.44
88.02
87.68
88.92
89.31
92.81
6.927
1.91%
2.07%
9
25.83
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
1.47
2.50
1.53
3.90
12.52
1.53
0.40
59
17.66
Gross margin%
7.34
4.66
6.50
6.01
8.56
6.74
4.67
4.25
3.32
5.02
24.93
4.67
5.51
51
28.48
Operating margin%
5.55
8.15
6.40
4.82
4.45
2.86
1.28
2.86
0.40
1.50
25.13
1.50
3.65
21
17.84
Net margin%
21.95
23.19
20.91
18.44
17.31
14.73
16.04
18.08
18.64
20.14
17.06
18.08
18.54
74
37.88
P/E ratio (avg)x
20.03
21.43
23.11
21.41
24.26
26.32
25.97
29.16
29.19
29.51
30.55
29.16
25.12
12
22.03
EV/EBITx
29.21
31.09
33.78
35.43
37.86
38.22
37.41
40.46
35.98
34.09
30.31
37.41
35.70
94
27.05
FCF yield (avg)%
5.85
3.08
3.25
5.87
5.40
4.08
5.52
4.65
6.68
9.60
19.42
5.52
5.46
18
20.44
FCF margin%
24.47
27.30
24.47
24.62
22.71
21.79
21.02
21.66
20.95
18.93
21.68
21.02
22.25
31
1.336
FCF / Net incomex
2.422
2.767
2.724
2.578
2.567
2.995
3.011
3.203
3.472
3.791
0.748
3.203
2.881
7
5.87
ROIC%
8.37
7.64
7.97
6.62
5.96
3.99
4.99
3.45
3.98
6.00
13.84
3.99
5.98
80
6.00
Return on equity%
0.40
0.40
0.40
0.40
2.10
0.71
0.40
0.40
0.40
2.38
6.30
0.40
0.40
28
27.19
Return on assets%
16.89
18.64
18.34
21.01
20.49
22.37
24.47
23.31
23.94
25.83
3.34
23.94
21.69
20
—
EPS฿
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.80%
7.76%
—
11.94
EPS growth%
4.47
2.15
2.70
0.76
0.40
0.40
0.44
0.40
2.49
3.44
28.51
0.44
1.45
24
—
Bookvalue per sh฿
—
—
0.01
—
0.01
0.01
—
—
—
—
—
(0.71%)
0.73%
—
—
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
10.86%
9.49%
—
0.01
Dividend per sh฿
—
0.01
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
—
2.32%
2.29%
—
5.51
Div yield (avg)%
18.62
17.95
17.67
16.28
16.69
19.47
17.08
17.50
14.76
16.71
21.54
17.08
17.29
87
27.52
Payout ratio%
5.54
6.76
9.09
11.83
9.21
10.26
13.09
14.39
17.24
15.56
22.17
14.39
11.05
34
8.144
Shares (diluted)B
8.330
7.728
7.967
7.395
7.504
7.485
7.933
8.325
8.070
7.320
8.303
(0.50%)
(2.23%)
30
6.56
Buyback yield%
25.18
27.91
30.15
33.06
35.07
35.07
32.58
30.20
28.74
26.55
11.52
30.20
30.18
86
1.233
D/E ratiox
0.487
0.508
0.465
0.464
0.451
0.477
0.451
0.492
0.450
0.472
0.245
0.472
0.469
8
70.71
Enterprise value฿M
86.87
89.46
98.86
99.84
118.1
141.8
144.3
158.6
173.7
207.1
69.79
11.89%
10.49%
69
28.72
LT debt฿M
32.97
33.90
30.12
28.08
29.83
28.59
26.91
28.30
31.33
34.62
49.93
3.02%
0.72%
91
Revenue
฿92.81M
2.07%
1.00×
Cost of revenue
฿50.48M
2.49%
1.04×
Operating expenses
฿19.44M
1.57%
0.95×
Cash and investments
22.26%
Goodwill & intangibles
13.34%
Spread over hurdle
10.71%