8.148
Revenue฿M
53.48
57.02
60.92
62.77
66.56
68.54
73.50
75.72
78.33
82.29
8.731
4.34%
4.93%
44
12.68
Revenue growth%
26.44
23.50
25.58
25.41
23.23
20.87
23.06
21.97
23.68
24.54
4.16
23.06
23.59
38
9.35
Gross margin%
15.62
12.76
12.30
14.61
12.25
10.17
11.35
9.91
10.57
8.58
24.54
10.17
11.80
13
24.27
Operating margin%
15.96
13.12
13.84
14.97
17.27
18.30
15.43
13.50
16.18
14.69
27.54
15.43
15.20
61
14.11
Net margin%
13.13
11.33
11.69
13.44
15.52
13.07
12.78
11.37
12.15
13.17
25.12
12.78
12.92
8
17.57
P/E ratio (avg)x
30.68
32.19
33.05
33.17
34.28
36.62
39.05
43.81
43.59
44.45
15.12
43.59
35.45
25
17.74
EV/EBITx
36.57
39.22
38.01
36.51
35.86
38.73
41.33
40.76
38.45
36.25
13.27
38.73
38.23
45
24.44
FCF yield (avg)%
15.88
17.87
19.23
19.07
19.71
20.16
21.23
21.85
19.44
17.90
25.84
20.16
19.34
24
5.33
FCF margin%
28.86
30.90
28.26
29.33
30.68
31.59
33.76
34.17
32.47
31.48
13.58
32.47
31.19
45
1.340
FCF / Net incomex
0.162
0.149
0.130
0.115
0.110
0.104
0.103
0.092
0.088
0.086
1.055
0.092
0.107
80
2.81
ROIC%
32.27
34.05
34.70
31.89
29.53
31.92
31.92
29.59
30.64
33.54
21.65
31.92
31.92
74
7.95
Return on equity%
17.58
15.85
14.23
14.56
13.00
11.87
10.08
12.68
12.26
14.42
15.67
12.26
13.61
71
22.97
Return on assets%
17.52
20.16
18.33
20.65
22.01
20.52
21.29
18.70
20.02
19.93
23.10
20.02
20.09
35
0.04
EPS฿
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(3.39%)
(4.76%)
—
24.41
EPS growth%
14.69
15.31
16.96
17.28
19.43
18.08
20.87
23.26
26.15
28.35
16.23
23.26
18.75
16
0.03
Bookvalue per sh฿
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.02
2.26%
3.71%
—
0.01
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.01
0.02
0.12%
1.12%
—
0.05
Dividend per sh฿
0.07
0.08
0.08
0.09
0.10
0.12
0.12
0.14
0.15
0.17
0.03
10.48%
10.59%
—
19.44
Div yield (avg)%
16.50
16.91
19.03
19.13
17.15
20.01
21.41
19.93
18.99
20.00
4.76
20.00
19.08
83
21.22
Payout ratio%
30.09
30.73
28.24
28.37
28.66
29.58
30.02
29.76
26.77
26.23
27.13
29.58
29.12
26
723.5
Shares (diluted)M
828.4
880.9
845.0
922.7
878.2
847.6
958.7
910.2
985.9
959.0
740.0
1.78%
2.60%
47
6.18
Buyback yield%
8.53
6.57
3.64
2.12
0.40
2.34
0.40
3.19
0.88
0.77
17.06
0.88
2.23
8
0.713
D/E ratiox
1.591
1.654
1.894
2.165
2.473
2.434
2.831
3.106
3.167
3.147
0.447
3.106
2.454
33
19.75
Enterprise value฿M
58.02
61.60
68.35
66.35
69.19
72.44
77.59
71.14
71.88
67.87
44.69
(0.38%)
0.42%
5
7.517
LT debt฿M
44.52
41.45
44.88
43.79
45.64
46.91
46.74
47.47
46.44
50.79
29.75
2.16%
1.13%
82
Revenue
฿82.29M
4.93%
1.00×
Cost of revenue
฿57.61M
4.93%
1.00×
Operating expenses
฿16.90M
4.71%
0.98×
Goodwill & intangibles
15.43%