341.3
Revenue฿M
238.7
254.4
274.5
293.2
307.4
318.9
334.9
353.6
372.6
398.7
362.5
5.34%
5.89%
7
23.18
Revenue growth%
8.28
8.91
7.89
9.79
10.45
9.25
7.55
9.12
10.26
7.59
8.66
9.12
9.01
21
23.93
Gross margin%
12.63
12.93
15.47
14.62
15.94
17.34
17.53
16.48
14.35
11.65
27.80
16.48
15.05
42
3.55
Operating margin%
30.70
28.23
30.92
31.94
31.33
31.92
32.93
34.72
35.29
36.46
12.66
34.72
31.93
63
10.53
Net margin%
24.75
21.92
24.16
26.13
24.02
25.44
23.50
21.95
19.09
16.39
10.29
21.95
23.76
63
18.66
P/E ratio (avg)x
27.41
25.20
23.36
22.98
21.19
23.01
21.41
23.05
26.31
28.46
19.86
23.05
23.20
74
6.843
EV/EBITx
21.21
19.48
17.31
18.18
17.79
16.71
15.68
17.14
15.00
16.23
13.98
16.23
17.23
17
28.43
FCF yield (avg)%
13.64
15.64
13.97
14.56
11.94
11.51
10.47
9.97
11.03
11.48
17.77
11.03
11.72
52
27.03
FCF margin%
21.02
22.47
22.58
24.10
21.86
23.02
22.92
20.62
22.34
20.06
10.59
22.34
22.40
84
1.354
FCF / Net incomex
1.481
1.484
1.554
1.435
1.485
1.311
1.272
1.136
1.134
1.095
0.112
1.136
1.373
61
6.10
ROIC%
8.98
8.97
7.39
10.23
8.07
10.95
11.86
14.05
12.16
10.84
17.87
11.86
10.54
41
11.93
Return on equity%
15.82
17.36
15.00
17.97
15.74
18.40
19.58
21.87
19.99
19.52
9.53
19.58
18.19
66
17.36
Return on assets%
5.31
5.48
8.40
7.92
10.86
12.60
14.35
12.23
14.98
16.92
10.68
14.35
11.55
51
0.09
EPS฿
0.14
0.15
0.13
0.14
0.14
0.13
0.13
0.12
0.13
0.12
0.10
(3.24%)
(0.98%)
—
23.92
EPS growth%
10.02
12.49
13.40
11.94
13.85
15.89
13.60
15.58
15.61
18.01
19.38
15.61
13.73
27
0.04
Bookvalue per sh฿
0.12
0.14
0.14
0.15
0.15
0.15
0.16
0.18
0.20
0.22
0.12
8.88%
6.23%
—
0.07
FCF per share฿
0.22
0.22
0.20
0.19
0.19
0.20
0.20
0.21
0.23
0.22
0.18
3.19%
0.85%
—
0.25
Dividend per sh฿
0.21
0.21
0.22
0.20
0.21
0.18
0.16
0.16
0.14
0.14
0.13
(7.72%)
(4.54%)
—
5.52
Div yield (avg)%
25.69
24.36
21.83
19.63
19.88
20.10
17.12
19.01
20.45
21.44
17.27
20.10
20.27
66
11.14
Payout ratio%
10.62
13.33
11.49
12.45
14.68
12.79
14.79
12.34
12.47
11.85
25.79
12.47
12.46
61
0.933
Shares (diluted)B
1.047
1.055
1.078
1.061
1.120
1.018
0.924
1.021
0.942
1.022
0.912
(1.81%)
(1.12%)
50
23.37
Buyback yield%
12.01
13.20
11.77
14.14
13.14
13.70
12.76
10.29
12.60
10.48
9.15
12.60
12.68
38
0.343
D/E ratiox
0.184
0.174
0.180
0.201
0.211
0.226
0.255
0.243
0.275
0.271
0.692
0.255
0.218
81
311.8
Enterprise value฿M
36.85
37.08
36.01
41.56
41.42
45.53
45.85
53.19
55.07
56.07
47.61
6.25%
4.29%
14
247.5
LT debt฿M
158.6
175.9
188.2
189.5
215.5
211.7
215.3
210.3
210.8
241.6
410.0
2.31%
4.60%
94
Revenue
฿398.7M
5.89%
1.00×
Cost of revenue
฿279.1M
5.89%
1.00×
Operating expenses
฿82.41M
5.94%
1.00×
Property and equipment
20.94%