102.4
Revenue฿M
182.5
188.2
194.2
204.0
207.1
210.0
217.4
220.3
226.8
234.0
112.7
2.47%
2.72%
72
28.53
Revenue growth%
31.37
33.67
32.49
34.39
32.41
29.42
30.01
30.22
32.97
30.55
5.29
30.22
31.89
8
15.31
Gross margin%
20.01
18.02
17.56
18.59
19.96
20.28
22.80
22.49
20.34
22.91
7.19
22.49
20.14
95
10.81
Operating margin%
28.63
29.22
28.24
27.08
26.44
27.50
27.87
29.90
29.45
26.66
4.06
27.87
28.05
36
17.67
Net margin%
14.83
12.35
13.01
10.15
7.35
6.01
5.77
6.74
6.25
6.42
10.45
6.25
7.04
33
33.52
P/E ratio (avg)x
18.42
18.04
15.68
16.59
14.52
13.22
11.44
10.15
9.918
10.70
32.89
10.70
13.87
85
7.027
EV/EBITx
22.16
20.46
17.99
19.02
19.50
17.86
17.46
15.54
13.16
13.93
37.85
15.54
17.92
9
2.50
FCF yield (avg)%
9.10
7.65
10.00
12.13
10.61
13.01
15.82
13.39
12.30
14.81
16.03
13.39
12.21
65
18.30
FCF margin%
8.74
6.99
4.51
2.53
5.25
5.40
8.14
10.89
8.28
6.94
17.33
8.14
6.97
18
1.166
FCF / Net incomex
1.333
1.364
1.545
1.639
1.856
1.777
1.927
2.106
2.145
2.006
1.712
2.006
1.817
8
21.49
ROIC%
25.45
27.17
30.15
28.82
30.72
28.06
30.83
32.67
32.47
30.55
18.96
30.83
30.35
59
29.57
Return on equity%
1.30
1.69
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
9.82
0.40
0.40
8
15.29
Return on assets%
30.65
29.36
30.48
32.79
30.50
32.20
33.33
36.17
35.68
34.09
11.52
34.09
32.50
66
0.02
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.43%)
(4.20%)
—
27.42
EPS growth%
39.03
39.59
40.86
43.23
43.42
43.85
44.53
43.71
43.21
41.84
16.22
43.71
43.22
44
0.01
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
2.98%
4.89%
—
—
FCF per share฿
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
2.48%
5.59%
—
0.02
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
(4.13%)
(1.60%)
—
21.02
Div yield (avg)%
22.10
23.45
26.42
24.89
22.88
24.09
21.89
24.18
21.59
18.63
10.90
21.89
23.16
40
13.51
Payout ratio%
19.80
18.53
20.77
19.76
20.20
17.65
14.65
14.93
14.20
11.98
7.29
14.65
18.09
62
2.983
Shares (diluted)B
3.939
4.647
4.897
5.760
6.810
6.575
6.947
7.701
8.982
10.63
3.107
9.31%
11.43%
71
24.08
Buyback yield%
22.87
21.05
22.13
19.43
20.97
18.68
17.09
18.61
17.89
15.28
26.37
17.89
19.05
91
1.525
D/E ratiox
1.406
1.475
1.471
1.424
1.279
1.227
1.129
1.026
1.016
1.068
0.571
1.068
1.253
16
110.6
Enterprise value฿M
19.84
23.49
26.10
27.28
26.23
28.78
30.31
30.96
32.53
35.45
62.78
6.20%
6.01%
19
203.2
LT debt฿M
13.52
14.40
15.04
14.74
14.57
14.56
16.43
17.21
16.57
15.91
155.8
1.78%
1.39%
61
Revenue
฿234.0M
2.72%
1.00×
Cost of revenue
฿155.7M
2.85%
1.01×
Operating expenses
฿38.48M
2.18%
0.95×