83.08
Revenue฿M
155.0
155.2
155.0
158.1
163.5
161.7
165.3
163.9
165.3
164.9
91.37
0.17%
0.68%
54
25.56
Revenue growth%
20.62
21.78
19.34
16.81
18.48
21.20
20.40
21.47
22.15
21.97
9.59
21.47
20.91
24
10.19
Gross margin%
14.61
12.37
13.04
14.40
15.03
14.65
14.84
17.05
14.47
15.95
22.91
14.84
14.63
81
21.68
Operating margin%
14.53
13.21
13.97
13.21
14.93
15.23
15.49
16.22
17.26
15.84
13.66
15.84
15.08
25
28.29
Net margin%
19.55
21.90
23.58
25.69
23.87
23.64
26.40
25.35
25.01
24.79
13.05
25.01
24.33
75
9.940
P/E ratio (avg)x
41.29
40.13
43.03
49.36
54.56
54.50
58.28
64.73
65.59
74.90
36.26
64.73
54.53
6
14.66
EV/EBITx
27.47
28.01
27.58
30.23
28.93
33.06
30.56
33.22
32.40
35.07
36.48
33.06
30.40
67
9.84
FCF yield (avg)%
23.94
25.72
26.32
24.74
26.16
25.80
24.44
23.85
25.77
26.12
3.48
25.77
25.74
63
25.49
FCF margin%
34.04
37.01
36.13
37.31
38.63
39.28
40.74
40.67
40.89
38.41
20.84
40.67
38.52
43
0.193
FCF / Net incomex
0.252
0.267
0.276
0.242
0.241
0.222
0.214
0.205
0.216
0.202
0.176
0.214
0.232
39
17.71
ROIC%
23.39
21.55
20.48
22.75
24.89
27.64
27.43
27.43
29.23
29.85
8.19
27.64
26.16
58
19.67
Return on equity%
10.68
7.74
6.62
3.93
6.43
4.74
6.46
4.05
4.53
5.62
27.58
4.74
6.02
57
5.78
Return on assets%
18.30
20.57
19.74
20.36
20.99
22.00
22.21
22.73
20.34
18.85
11.87
22.00
20.46
92
—
EPS฿
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
—
4.29%
6.76%
—
23.58
EPS growth%
10.79
11.78
14.43
16.66
17.72
15.20
16.23
13.78
16.43
15.24
11.18
15.24
15.22
82
0.02
Bookvalue per sh฿
0.01
0.01
0.01
0.01
—
—
—
—
—
—
0.02
(7.38%)
(6.61%)
—
0.02
FCF per share฿
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.02
8.55%
9.23%
—
0.02
Dividend per sh฿
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
13.73%
9.21%
—
26.42
Div yield (avg)%
10.34
11.38
8.79
9.45
8.63
8.63
10.11
11.16
12.34
11.68
26.75
11.16
10.22
40
6.07
Payout ratio%
20.96
23.89
21.66
22.48
23.38
20.79
19.21
16.63
13.85
13.02
18.60
16.63
20.88
90
5.278
Shares (diluted)B
6.369
7.374
7.950
8.949
9.158
10.18
11.49
13.14
14.04
14.00
5.466
8.86%
9.30%
64
24.61
Buyback yield%
21.29
18.74
16.80
17.97
18.25
19.04
16.59
13.73
13.32
10.38
12.81
13.73
17.39
16
0.872
D/E ratiox
0.976
1.082
1.147
1.150
1.167
1.047
1.082
1.006
1.020
0.942
1.697
1.020
1.064
30
67.14
Enterprise value฿M
56.75
64.91
65.93
73.27
75.99
80.83
88.19
98.91
109.7
109.1
68.37
7.49%
6.15%
21
17.57
LT debt฿M
22.95
23.87
22.93
22.63
25.02
27.25
30.89
30.35
31.60
35.79
9.724
7.42%
4.02%
34
Revenue
฿164.9M
0.68%
1.00×
Cost of revenue
฿102.2M
0.59%
0.99×
Operating expenses
฿37.00M
0.86%
1.02×
Goodwill & intangibles
15.30%