54.69
Revenue฿M
240.4
252.8
269.4
286.3
297.4
308.2
326.3
340.1
357.6
374.2
57.04
4.70%
5.01%
91
7.40
Revenue growth%
15.38
18.31
21.01
21.03
19.84
20.44
18.70
19.99
18.48
15.65
23.72
18.70
19.27
57
3.21
Gross margin%
27.94
26.32
27.71
28.98
26.08
28.38
27.23
25.51
24.31
26.57
14.30
26.57
26.90
71
25.86
Operating margin%
19.04
21.11
22.40
21.48
21.11
20.66
19.07
21.54
22.05
19.14
11.55
20.66
21.11
32
9.15
Net margin%
0.40
1.35
3.25
1.42
0.54
2.16
4.37
5.77
5.01
6.03
5.56
5.01
2.71
72
17.67
P/E ratio (avg)x
9.414
8.684
8.151
8.108
8.530
9.135
8.198
7.208
7.059
6.443
34.85
7.208
8.175
21
16.28
EV/EBITx
22.01
19.74
21.67
21.12
19.04
17.64
17.55
15.55
15.04
13.87
11.69
15.55
18.34
29
12.18
FCF yield (avg)%
0.40
0.40
0.40
1.91
2.37
0.40
0.40
0.64
2.78
0.59
8.53
0.59
0.49
53
12.33
FCF margin%
22.45
22.05
19.60
21.17
19.01
16.04
15.49
13.20
15.82
14.90
15.17
15.49
17.53
31
1.346
FCF / Net incomex
0.606
0.644
0.663
0.680
0.614
0.531
0.490
0.425
0.427
0.392
1.315
0.427
0.568
16
10.63
ROIC%
13.17
14.32
15.36
15.46
12.63
10.42
13.35
12.85
14.82
15.89
14.33
13.35
13.84
65
5.24
Return on equity%
16.77
14.21
16.49
16.22
16.65
14.19
11.20
11.48
13.35
16.28
27.17
13.35
15.21
24
22.77
Return on assets%
12.99
15.15
13.38
10.83
10.26
9.30
9.07
6.84
8.40
8.92
17.05
8.92
9.78
34
0.02
EPS฿
0.01
0.01
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.02
15.81%
15.51%
—
5.02
EPS growth%
26.33
26.97
27.69
28.59
29.24
26.72
27.10
27.08
27.50
27.76
13.88
27.10
27.30
83
0.02
Bookvalue per sh฿
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.11
0.01
9.11%
8.75%
—
0.03
FCF per share฿
0.05
0.06
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.08
0.02
5.54%
4.01%
—
0.01
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.51%)
(0.55%)
—
24.23
Div yield (avg)%
20.79
19.54
20.07
21.27
18.85
16.54
18.00
18.69
19.37
17.20
29.39
18.00
19.11
77
20.09
Payout ratio%
22.94
23.82
23.59
21.88
20.74
17.84
15.67
18.56
19.80
20.88
29.58
18.56
20.81
60
3.571
Shares (diluted)B
2.896
2.457
2.456
2.599
2.406
2.372
2.111
2.041
1.810
1.696
3.521
(6.76%)
(4.44%)
68
28.34
Buyback yield%
17.42
19.20
16.21
18.38
20.22
23.03
22.24
21.15
18.65
19.05
24.33
21.15
19.12
93
0.528
D/E ratiox
0.914
1.005
1.128
1.206
1.367
1.458
1.616
1.737
1.992
2.136
1.208
1.737
1.413
78
145.9
Enterprise value฿M
221.0
220.5
229.0
236.9
267.7
273.8
306.1
318.5
335.2
339.4
208.5
4.86%
3.90%
71
35.55
LT debt฿M
155.6
164.2
169.8
181.4
176.3
176.7
193.7
209.3
204.6
217.1
277.7
4.25%
3.86%
66
Revenue
฿374.2M
5.01%
1.00×
Cost of revenue
฿262.0M
5.01%
1.00×
Operating expenses
฿55.60M
5.56%
1.05×