457.5
Revenue฿M
368.9
382.6
401.9
412.9
417.2
429.4
445.7
456.2
471.5
481.5
506.5
2.91%
2.88%
81
14.25
Revenue growth%
27.26
27.83
29.80
27.40
26.66
27.16
24.87
24.63
25.79
27.90
4.54
25.79
27.21
48
19.27
Gross margin%
26.53
27.28
26.67
25.47
28.03
25.58
22.68
20.77
21.31
20.93
28.19
21.31
25.53
30
27.25
Operating margin%
13.01
14.10
15.65
18.07
21.06
22.25
21.68
21.88
21.27
19.23
27.02
21.68
20.15
87
11.72
Net margin%
10.86
7.87
10.78
8.87
9.94
12.83
15.10
14.33
15.45
18.04
20.85
15.10
11.85
13
28.27
P/E ratio (avg)x
24.24
25.84
25.18
23.67
23.72
22.51
22.56
21.24
18.90
19.74
7.418
21.24
23.12
31
35.03
EV/EBITx
59.87
70.08
79.52
92.62
93.38
102.9
105.1
101.0
103.9
122.6
27.45
103.9
97.21
8
15.56
FCF yield (avg)%
25.71
27.45
28.18
29.96
29.84
31.88
32.21
34.80
35.45
35.63
18.42
34.80
30.92
36
17.02
FCF margin%
21.33
20.01
19.44
17.32
14.58
11.85
10.02
9.52
6.95
9.35
29.40
9.52
13.22
48
0.464
FCF / Net incomex
0.930
0.927
0.857
0.742
0.725
0.678
0.721
0.726
0.733
0.666
0.917
0.721
0.730
51
25.53
ROIC%
11.84
12.71
14.31
16.60
19.36
18.72
17.49
18.25
21.23
23.80
25.13
18.72
17.87
76
14.10
Return on equity%
0.40
3.31
3.99
3.38
4.29
1.64
2.60
0.93
0.40
0.40
6.65
0.93
2.12
18
26.99
Return on assets%
8.34
7.39
9.99
7.31
5.54
3.36
0.69
2.02
3.44
1.01
13.04
2.02
4.49
60
0.03
EPS฿
0.15
0.17
0.15
0.16
0.17
0.19
0.18
0.16
0.16
0.17
0.03
0.26%
2.04%
—
24.33
EPS growth%
17.47
20.20
18.48
16.37
13.41
10.74
13.60
14.00
13.73
16.49
22.56
13.73
15.18
72
0.09
Bookvalue per sh฿
0.07
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.06
0.05
0.32%
(0.05%)
—
0.02
FCF per share฿
0.15
0.14
0.15
0.14
0.13
0.11
0.11
0.12
0.13
0.15
0.06
2.87%
(0.49%)
—
0.12
Dividend per sh฿
0.11
0.12
0.11
0.12
0.12
0.11
0.10
0.10
0.10
0.09
0.06
(4.48%)
(1.83%)
—
12.00
Div yield (avg)%
30.20
32.10
32.42
29.72
32.02
32.88
29.98
28.72
27.12
28.81
18.18
28.81
30.09
67
7.06
Payout ratio%
7.31
8.67
10.34
11.55
14.30
15.77
13.79
10.89
8.82
7.92
18.32
10.89
10.61
62
1.202
Shares (diluted)B
1.353
1.436
1.404
1.441
1.494
1.391
1.376
1.383
1.408
1.569
1.191
0.98%
2.13%
65
9.54
Buyback yield%
11.48
11.55
11.02
12.61
14.91
13.52
13.76
15.29
14.45
13.47
8.09
13.76
13.50
89
1.716
D/E ratiox
0.238
0.233
0.244
0.234
0.220
0.213
0.250
0.293
0.322
0.348
0.471
0.293
0.241
79
348.1
Enterprise value฿M
181.4
173.2
192.4
189.7
202.1
213.4
234.3
269.8
306.8
341.5
185.0
11.06%
5.96%
94
86.68
LT debt฿M
386.0
379.2
383.8
386.0
404.6
433.5
471.3
443.4
421.7
479.1
281.6
3.44%
2.59%
78
Revenue
฿481.5M
2.88%
1.00×
Cost of revenue
฿337.1M
2.88%
1.00×
Operating expenses
฿63.80M
3.23%
1.03×