67.66
Revenue฿M
79.39
84.55
91.78
101.0
110.4
120.6
132.2
142.4
154.8
169.2
72.24
8.93%
8.71%
53
24.46
Revenue growth%
11.96
12.96
10.85
9.89
12.38
10.58
10.74
11.63
10.75
13.69
23.11
10.75
11.24
48
25.12
Gross margin%
11.85
9.66
10.86
12.69
12.56
13.28
13.32
10.79
13.68
14.17
7.92
13.32
12.63
28
11.28
Operating margin%
3.27
6.08
5.20
7.65
6.60
5.23
6.59
5.13
3.60
5.33
13.43
5.23
5.28
54
9.13
Net margin%
32.52
32.03
29.73
27.94
25.01
23.15
25.85
24.34
24.79
24.48
19.36
24.48
25.43
44
23.23
P/E ratio (avg)x
20.57
19.84
19.15
18.47
17.48
16.33
14.31
14.61
14.48
14.65
19.52
14.61
16.90
36
6.450
EV/EBITx
12.18
11.27
12.22
13.26
13.62
14.57
15.87
16.25
16.31
17.41
8.944
16.25
14.09
39
19.02
FCF yield (avg)%
4.74
1.81
0.56
0.40
3.22
5.32
5.75
2.89
0.85
0.40
6.71
2.89
2.35
83
23.48
FCF margin%
25.15
26.66
28.56
28.87
29.67
29.33
30.36
29.83
29.48
28.44
24.29
29.48
29.10
82
1.340
FCF / Net incomex
1.102
1.041
1.019
1.168
1.325
1.287
1.295
1.391
1.392
1.385
1.223
1.385
1.291
65
13.90
ROIC%
26.46
25.64
27.50
25.80
22.89
22.90
22.70
25.24
25.57
23.85
9.74
23.85
25.40
24
20.24
Return on equity%
8.35
8.75
7.13
9.98
10.44
8.31
5.82
3.45
3.16
5.58
17.18
5.58
7.72
23
12.39
Return on assets%
1.93
4.26
4.87
2.79
0.40
0.40
2.16
4.21
3.08
5.88
22.37
3.08
2.94
45
0.10
EPS฿
0.08
0.07
0.07
0.06
0.07
0.07
0.07
0.06
0.07
0.06
0.11
(3.03%)
(1.89%)
—
24.70
EPS growth%
16.73
14.36
14.22
11.83
14.77
16.29
14.02
11.03
10.62
13.28
21.70
13.28
14.12
85
0.05
Bookvalue per sh฿
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.04
9.12%
8.82%
—
0.10
FCF per share฿
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.06
5.26%
3.65%
—
0.03
Dividend per sh฿
0.09
0.10
0.11
0.11
0.12
0.12
0.11
0.12
0.12
0.13
0.08
2.30%
2.69%
—
12.62
Div yield (avg)%
35.97
36.24
37.16
39.43
40.67
41.20
41.67
39.20
37.33
34.77
6.49
39.20
38.26
59
7.58
Payout ratio%
24.93
22.03
24.39
24.73
24.44
22.73
23.09
24.38
22.03
22.90
24.55
22.90
23.74
31
1.122
Shares (diluted)B
1.899
1.837
2.174
2.505
2.813
3.065
3.664
4.287
5.046
5.817
1.098
15.64%
12.61%
37
18.67
Buyback yield%
11.61
14.20
15.83
13.72
10.85
12.99
13.85
13.19
15.55
13.79
12.92
13.79
13.76
17
1.500
D/E ratiox
1.482
1.532
1.559
1.731
1.599
1.708
1.811
1.964
2.258
2.257
0.372
1.964
1.719
11
94.33
Enterprise value฿M
27.56
31.73
33.88
37.21
38.40
37.57
44.18
43.52
52.22
51.64
24.35
6.10%
7.27%
12
103.9
LT debt฿M
109.5
124.1
126.0
138.8
134.2
151.1
168.6
179.1
181.5
201.4
17.62
8.46%
5.47%
72
Revenue
฿169.2M
8.71%
1.00×
Cost of revenue
฿91.13M
8.68%
1.00×
Operating expenses
฿40.83M
8.96%
1.02×
Goodwill & intangibles
18.18%