35.74
Revenue฿M
537.1
549.4
587.1
611.8
645.3
686.9
710.3
750.3
801.6
842.3
37.20
5.48%
5.08%
74
21.13
Revenue growth%
26.04
24.69
25.13
22.89
25.01
22.56
24.51
25.85
28.42
28.55
3.70
25.85
25.07
61
7.63
Gross margin%
28.79
31.14
32.47
31.13
32.02
32.85
34.24
33.20
31.44
33.42
24.12
33.20
32.24
51
17.80
Operating margin%
27.68
28.40
28.23
27.98
25.87
23.46
20.86
22.12
19.69
21.96
26.07
21.96
24.67
72
29.05
Net margin%
8.53
10.04
11.89
11.96
14.41
11.90
13.49
15.25
17.33
17.88
22.81
15.25
12.72
49
22.87
P/E ratio (avg)x
11.38
12.97
15.04
15.74
18.39
21.19
23.19
25.28
26.84
28.94
36.04
25.28
19.79
64
17.51
EV/EBITx
5.639
5.141
5.383
5.601
4.999
4.625
4.440
3.832
3.619
3.505
36.89
3.832
4.812
31
27.25
FCF yield (avg)%
22.28
22.11
23.46
24.64
27.54
30.34
28.00
26.81
23.97
21.18
16.95
26.81
24.30
37
26.46
FCF margin%
20.18
19.56
16.67
15.02
16.11
13.22
11.00
11.61
9.64
7.67
10.00
11.00
14.12
16
1.422
FCF / Net incomex
1.076
1.240
1.464
1.493
1.608
1.700
2.005
2.144
2.183
2.332
0.620
2.144
1.654
17
15.24
ROIC%
16.80
17.12
19.87
21.91
23.29
20.61
23.02
25.66
25.76
26.38
17.89
25.66
22.47
55
9.08
Return on equity%
21.45
19.56
17.10
17.75
15.66
15.20
12.93
12.26
12.04
12.03
2.70
12.26
15.43
7
28.52
Return on assets%
6.74
8.77
7.43
10.28
11.86
13.72
11.59
11.75
14.53
13.66
6.65
13.66
11.67
14
0.09
EPS฿
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.09
(1.12%)
0.42%
—
12.17
EPS growth%
3.85
3.57
0.61
0.64
0.40
0.40
0.40
0.40
0.40
0.40
29.89
0.40
0.40
52
0.11
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.04
0.04
0.10
0.93%
1.79%
—
0.04
FCF per share฿
0.08
0.09
0.09
0.10
0.11
0.13
0.12
0.14
0.15
0.15
0.03
5.07%
5.83%
—
0.11
Dividend per sh฿
0.04
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.04
0.04
0.13
1.17%
1.08%
—
9.00
Div yield (avg)%
7.39
6.67
5.92
8.82
8.01
8.55
7.78
8.44
6.57
4.19
14.89
7.78
7.58
38
22.72
Payout ratio%
17.08
16.88
19.78
17.39
18.61
21.09
21.78
20.44
17.48
16.77
22.96
20.44
18.05
95
4.271
Shares (diluted)B
7.791
9.191
9.994
10.32
11.42
12.52
13.63
15.10
16.86
20.36
4.141
12.26%
10.94%
41
17.68
Buyback yield%
6.40
5.85
8.36
7.21
7.34
7.27
6.89
7.40
9.80
12.18
21.39
7.40
7.31
53
0.563
D/E ratiox
0.956
0.931
1.024
0.998
0.877
0.919
0.979
0.870
0.949
0.905
0.321
0.919
0.940
82
116.5
Enterprise value฿M
77.02
84.50
83.17
86.45
92.69
87.03
82.71
86.86
78.55
72.47
250.9
(4.80%)
0.22%
74
810.0
LT debt฿M
87.69
87.73
102.2
101.3
115.9
116.6
127.5
120.1
126.2
123.0
335.2
1.21%
4.56%
39
Revenue
฿842.3M
5.08%
1.00×
Cost of revenue
฿446.6M
5.19%
1.01×
Operating expenses
฿98.96M
4.09%
0.91×
Goodwill & intangibles
19.23%