237.8
Revenue฿M
227.0
223.8
227.5
232.9
233.8
229.3
226.4
231.1
230.9
231.4
245.7
(0.20%)
0.11%
74
6.91
Revenue growth%
34.21
35.30
36.76
38.55
40.36
42.44
42.45
43.49
43.50
40.53
19.24
42.45
40.45
39
4.39
Gross margin%
8.12
7.45
4.65
3.61
4.08
2.72
2.41
4.73
6.70
4.36
20.59
4.36
4.51
25
20.95
Operating margin%
31.32
33.05
32.73
32.77
34.12
35.83
36.82
36.14
37.10
35.42
3.00
36.14
34.77
20
26.63
Net margin%
8.68
6.49
8.01
7.18
6.04
6.08
5.41
2.52
5.06
6.98
13.37
5.41
6.28
51
37.02
P/E ratio (avg)x
22.10
21.23
20.77
18.50
17.33
15.77
14.46
13.19
12.58
12.37
24.58
13.19
16.55
76
20.49
EV/EBITx
11.68
11.79
10.23
11.07
11.53
11.46
11.63
11.40
12.03
11.52
36.63
11.52
11.52
49
7.73
FCF yield (avg)%
0.56
0.98
0.40
2.52
0.63
0.40
1.21
2.06
5.05
4.80
21.78
2.06
1.10
28
5.45
FCF margin%
0.40
0.40
0.90
0.40
0.40
0.40
0.62
0.40
0.40
0.91
14.62
0.40
0.40
86
1.094
FCF / Net incomex
0.136
0.121
0.111
0.121
0.118
0.115
0.105
0.114
0.106
0.112
1.559
0.112
0.115
86
28.37
ROIC%
7.21
5.79
6.89
9.76
11.16
10.16
12.64
12.75
14.80
12.79
19.76
12.75
10.66
8
9.18
Return on equity%
0.40
0.40
2.25
4.49
4.21
5.18
4.58
4.57
3.81
5.45
10.14
4.58
4.35
62
27.60
Return on assets%
14.88
17.11
18.17
16.43
18.13
17.85
16.81
17.24
20.12
18.84
17.98
17.85
17.54
44
0.02
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
8.12%
5.45%
—
8.14
EPS growth%
11.93
9.20
10.25
11.31
8.84
6.52
5.55
6.09
5.45
7.78
19.19
6.09
8.31
94
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
—
6.35%
4.24%
—
—
FCF per share฿
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.78%
4.95%
—
0.01
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
5.42%
2.64%
—
9.02
Div yield (avg)%
21.94
22.98
20.89
22.39
19.86
20.59
22.22
23.23
24.96
22.21
3.76
22.22
22.21
43
15.84
Payout ratio%
13.21
11.51
12.08
13.66
16.23
17.62
17.88
15.17
15.83
13.06
29.23
15.83
14.42
67
8.463
Shares (diluted)B
10.53
11.51
13.42
12.91
14.30
15.46
16.65
16.58
19.43
20.59
8.471
7.57%
7.84%
41
17.42
Buyback yield%
16.36
15.23
16.09
18.50
20.51
20.83
19.46
21.84
20.76
23.59
27.99
20.83
19.98
75
1.025
D/E ratiox
1.153
1.040
1.056
1.112
1.018
0.878
0.952
0.870
0.799
0.769
0.282
0.870
0.985
79
147.6
Enterprise value฿M
180.9
162.1
175.3
198.3
184.4
179.6
201.5
201.1
194.5
198.4
141.9
1.47%
1.32%
81
97.23
LT debt฿M
253.3
241.7
270.9
272.1
274.6
284.6
327.7
321.3
341.3
343.3
181.4
4.57%
2.60%
38
Revenue
฿231.4M
0.11%
1.00×
Cost of revenue
฿151.2M
0.50%
1.04×
Operating expenses
฿21.86M
(1.72%)
0.83×
Goodwill & intangibles
13.20%