59.67
Revenue฿M
304.3
316.8
334.9
355.0
383.9
413.5
435.3
451.5
485.3
508.8
66.41
5.79%
5.82%
11
21.98
Revenue growth%
0.40
0.40
0.40
0.40
0.40
2.21
3.47
3.00
3.12
1.30
16.02
3.00
0.85
41
14.57
Gross margin%
12.12
14.95
14.53
15.41
15.39
12.60
10.03
8.09
8.95
6.73
25.70
8.95
12.36
10
27.96
Operating margin%
12.04
11.89
14.84
14.15
16.44
17.70
19.26
18.77
16.45
17.81
20.47
17.81
16.45
31
17.57
Net margin%
25.70
26.30
26.47
29.27
31.01
30.33
32.34
29.89
28.80
26.47
29.44
29.89
29.04
5
22.63
P/E ratio (avg)x
19.83
22.82
23.06
23.69
25.19
29.04
30.89
29.45
32.75
34.85
24.99
30.89
27.12
19
34.22
EV/EBITx
28.72
29.58
27.16
26.36
24.54
24.43
26.41
26.35
23.78
23.82
9.359
24.43
26.35
60
5.37
FCF yield (avg)%
13.85
15.01
15.65
18.39
20.21
17.80
19.91
18.01
17.32
15.88
14.33
17.80
17.56
38
4.08
FCF margin%
27.43
24.78
24.94
22.70
22.13
21.41
23.16
23.90
25.49
27.05
25.06
23.90
24.34
93
1.348
FCF / Net incomex
0.963
0.891
1.011
1.144
1.059
0.996
1.145
1.197
1.093
1.088
0.599
1.093
1.073
37
19.13
ROIC%
8.63
7.79
6.02
3.40
5.37
4.68
6.51
6.04
8.89
10.16
12.13
6.51
6.28
38
21.69
Return on equity%
9.66
7.48
9.21
7.25
7.82
8.00
10.45
13.24
12.93
13.28
13.89
12.93
9.43
66
15.98
Return on assets%
22.37
24.97
27.32
27.04
27.88
29.89
30.39
32.72
35.60
34.26
12.45
32.72
28.88
44
0.02
EPS฿
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.10
0.10
0.11
0.02
11.97%
11.90%
—
19.23
EPS growth%
26.97
24.73
23.75
24.59
22.97
20.25
22.99
23.46
23.32
22.80
7.03
22.99
23.39
40
0.03
Bookvalue per sh฿
0.07
0.07
0.08
0.09
0.09
0.09
0.10
0.10
0.11
0.12
0.01
5.51%
7.84%
—
0.02
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.04
(1.75%)
(0.81%)
—
0.03
Dividend per sh฿
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.02
3.03%
6.17%
—
20.19
Div yield (avg)%
12.04
12.21
14.96
14.82
15.65
12.68
15.42
15.06
16.89
16.02
15.79
15.42
15.01
67
27.82
Payout ratio%
21.56
18.75
16.62
17.17
17.83
16.74
14.47
13.77
12.37
10.15
2.03
13.77
16.68
53
5.218
Shares (diluted)B
5.521
5.596
5.186
5.729
6.438
5.784
6.094
5.548
5.547
5.443
5.137
(3.30%)
0.15%
26
16.88
Buyback yield%
23.56
20.88
18.72
18.53
19.35
16.97
19.07
21.34
21.28
19.75
6.46
19.75
19.55
80
0.312
D/E ratiox
0.999
1.012
1.157
1.176
1.187
1.219
1.382
1.503
1.748
2.045
1.260
1.503
1.203
32
0.050
Enterprise value฿B
0.661
0.777
0.912
1.057
1.113
1.186
1.347
1.477
1.766
2.033
0.023
12.81%
13.47%
46
246.8
LT debt฿M
398.8
365.9
328.0
364.5
388.2
347.9
336.8
306.1
334.3
348.4
332.5
(2.14%)
(1.12%)
58
Revenue
฿508.8M
5.82%
1.00×
Cost of revenue
฿305.7M
5.78%
1.00×
Operating expenses
฿76.80M
5.76%
0.99×
Cash and investments
20.38%
Goodwill & intangibles
20.20%