18.87
Revenue฿M
150.6
152.9
153.9
161.4
161.3
162.8
170.5
170.7
177.6
180.2
20.18
2.24%
1.83%
50
17.77
Revenue growth%
24.06
23.06
23.82
25.43
25.25
22.95
20.89
22.56
25.45
23.09
8.37
22.95
23.46
5
27.45
Gross margin%
4.61
3.37
5.02
3.69
2.90
2.64
3.10
6.05
8.54
6.89
13.54
6.05
4.15
22
18.90
Operating margin%
10.38
8.98
9.98
11.63
13.90
11.69
12.24
10.72
11.53
10.67
2.64
11.53
11.12
64
22.67
Net margin%
20.12
19.11
17.11
14.66
12.49
10.79
12.82
12.52
12.68
10.93
20.49
12.52
12.75
73
27.91
P/E ratio (avg)x
19.64
20.50
19.18
17.61
19.43
17.43
17.87
17.04
18.11
17.68
23.68
17.68
17.99
40
30.61
EV/EBITx
40.87
47.23
50.31
54.76
55.28
56.08
60.96
64.26
67.02
75.14
34.05
64.26
55.68
76
19.22
FCF yield (avg)%
1.94
0.73
3.70
5.41
6.72
6.84
6.61
5.86
5.20
3.18
4.91
5.86
5.30
21
24.76
FCF margin%
12.12
11.07
8.59
11.54
9.54
12.12
12.26
12.60
14.19
15.16
9.86
12.60
12.12
80
1.670
FCF / Net incomex
1.365
1.342
1.264
1.348
1.377
1.500
1.543
1.449
1.549
1.684
1.197
1.543
1.413
12
8.23
ROIC%
10.27
12.41
13.30
12.77
11.37
11.80
13.17
12.42
12.95
10.35
19.48
12.42
12.42
62
3.45
Return on equity%
20.51
21.59
24.09
25.39
27.06
26.29
26.75
28.15
29.63
30.37
12.92
28.15
26.52
35
9.85
Return on assets%
13.02
14.88
16.74
18.65
18.59
17.73
18.86
17.40
19.94
21.61
28.24
18.86
18.16
81
0.01
EPS฿
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
8.74%
5.79%
—
28.35
EPS growth%
14.08
12.35
10.40
9.04
11.83
14.35
12.42
12.68
10.02
10.22
14.87
12.42
12.09
23
0.03
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
4.82%
3.48%
—
0.02
FCF per share฿
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.23%
(0.13%)
—
0.02
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.21%
(0.11%)
—
15.25
Div yield (avg)%
32.22
34.39
32.54
33.23
33.98
32.57
33.36
31.24
28.61
31.51
24.32
31.51
32.56
35
8.19
Payout ratio%
16.13
15.91
18.82
19.70
19.71
18.80
20.44
18.44
20.43
21.48
9.31
20.43
19.26
76
2.914
Shares (diluted)B
2.453
2.701
2.916
3.291
2.968
3.337
3.138
3.387
3.434
3.121
3.012
1.01%
1.99%
11
25.15
Buyback yield%
12.37
15.17
17.26
15.77
16.38
17.98
18.67
16.09
14.26
11.26
29.50
16.09
15.93
10
0.629
D/E ratiox
0.313
0.296
0.279
0.283
0.301
0.340
0.366
0.400
0.374
0.394
1.643
0.374
0.326
89
135.8
Enterprise value฿M
163.3
152.2
152.9
161.3
140.7
125.1
110.8
108.7
119.9
117.2
153.2
(3.58%)
(4.39%)
22
193.4
LT debt฿M
22.21
23.97
21.29
21.05
22.82
19.92
20.84
21.49
21.91
21.31
10.95
(1.36%)
(0.82%)
54
Revenue
฿180.2M
1.83%
1.00×
Cost of revenue
฿100.3M
1.91%
1.01×
Operating expenses
฿44.69M
2.24%
1.04×
Goodwill & intangibles
17.35%
Property and equipment
14.90%
Spread over hurdle
(2.42%)