71.38
Revenue฿M
197.0
201.5
206.7
209.5
215.6
215.6
216.4
222.7
229.9
236.8
76.25
1.89%
2.06%
78
18.24
Revenue growth%
6.55
4.63
2.77
0.58
0.40
2.32
4.28
6.20
8.45
10.84
8.94
6.20
4.45
23
24.15
Gross margin%
6.14
4.63
4.58
6.96
9.21
8.23
9.41
11.11
12.50
12.69
4.77
11.11
8.72
48
25.04
Operating margin%
22.71
23.89
24.53
26.45
26.88
26.20
28.60
26.53
25.26
23.09
15.91
26.20
25.73
42
9.34
Net margin%
26.27
26.10
26.90
28.36
29.38
29.58
30.03
31.71
33.37
33.29
18.95
31.71
29.48
94
24.99
P/E ratio (avg)x
8.000
7.869
9.478
11.32
12.48
13.00
13.95
16.33
18.72
20.06
25.80
16.33
12.74
80
14.81
EV/EBITx
54.44
54.57
57.21
63.22
63.26
65.80
77.82
92.32
89.47
91.55
36.34
89.47
64.53
32
8.07
FCF yield (avg)%
7.35
8.17
8.26
8.73
6.93
9.21
9.67
11.29
9.83
11.46
24.20
9.83
8.97
15
3.18
FCF margin%
20.68
20.98
18.87
20.70
21.39
23.03
20.53
18.01
20.77
20.58
21.80
20.58
20.69
6
1.698
FCF / Net incomex
0.819
0.796
0.855
0.765
0.841
0.854
0.815
0.799
0.750
0.767
1.052
0.799
0.807
91
11.98
ROIC%
3.09
1.68
2.84
3.18
0.43
2.72
1.32
1.33
1.45
2.95
17.38
1.45
2.20
22
27.22
Return on equity%
4.38
3.54
2.89
3.89
6.15
5.60
3.62
5.08
5.88
7.15
29.36
5.60
4.73
24
18.67
Return on assets%
16.54
19.16
21.12
22.55
20.79
20.97
23.29
26.08
26.43
27.64
6.81
26.08
21.83
26
0.11
EPS฿
0.09
0.09
0.09
0.09
0.10
0.11
0.12
0.13
0.12
0.11
0.12
1.59%
2.24%
—
22.51
EPS growth%
23.28
24.45
26.46
23.99
22.81
22.37
20.65
19.13
21.70
23.17
12.36
21.70
22.99
45
0.27
Bookvalue per sh฿
0.22
0.24
0.27
0.29
0.30
0.29
0.28
0.30
0.30
0.30
0.05
(0.23%)
4.27%
—
0.14
FCF per share฿
0.29
0.29
0.29
0.33
0.31
0.34
0.40
0.43
0.50
0.50
0.22
9.50%
6.53%
—
0.15
Dividend per sh฿
0.26
0.26
0.29
0.28
0.26
0.24
0.23
0.21
0.23
0.24
0.28
(1.73%)
(0.37%)
—
10.13
Div yield (avg)%
4.37
4.15
1.42
2.77
2.78
0.40
0.77
1.20
0.40
0.40
11.70
0.40
1.31
31
22.23
Payout ratio%
10.37
12.60
13.25
14.00
16.91
14.17
16.67
17.37
16.98
19.49
2.72
16.98
15.42
46
0.457
Shares (diluted)B
0.713
0.772
0.848
0.986
1.137
1.088
1.136
1.085
1.106
1.131
0.463
(0.10%)
5.71%
94
16.37
Buyback yield%
3.21
4.06
2.46
0.65
2.20
4.14
4.21
5.92
4.38
4.97
14.52
4.38
4.10
58
1.193
D/E ratiox
0.761
0.744
0.707
0.717
0.682
0.730
0.832
0.771
0.721
0.747
1.169
0.747
0.737
80
120.9
Enterprise value฿M
152.0
132.3
131.2
122.3
119.4
118.7
113.8
113.2
106.2
105.3
205.1
(2.49%)
(4.98%)
86
114.1
LT debt฿M
151.8
139.1
133.3
145.3
139.1
136.0
133.0
141.1
150.1
153.6
245.7
2.00%
0.83%
73
Revenue
฿236.8M
2.06%
1.00×
Cost of revenue
฿129.1M
2.12%
1.01×
Operating expenses
฿30.38M
2.62%
1.06×
Goodwill & intangibles
16.43%