45.21
Revenue฿M
64.01
65.95
68.69
70.77
73.18
76.67
80.35
84.06
84.99
87.94
46.20
3.74%
3.69%
84
10.29
Revenue growth%
25.22
26.76
27.71
30.13
30.46
31.03
32.50
35.42
36.35
37.88
17.94
35.42
30.74
37
17.77
Gross margin%
19.49
22.39
24.00
23.81
21.08
20.05
22.34
21.34
20.68
19.31
21.56
20.68
21.21
53
7.95
Operating margin%
9.79
9.24
9.90
11.91
9.94
12.55
10.32
10.16
10.88
10.06
20.82
10.32
10.11
12
28.91
Net margin%
12.36
10.19
12.72
14.32
12.07
9.50
11.86
14.46
13.02
13.46
25.30
13.02
12.54
47
20.74
P/E ratio (avg)x
27.43
30.91
32.61
31.36
29.21
32.94
32.49
28.97
27.74
24.84
29.96
28.97
30.06
90
6.247
EV/EBITx
12.52
10.91
10.77
10.35
10.18
10.72
10.95
9.438
8.930
7.659
25.68
9.438
10.54
87
12.14
FCF yield (avg)%
29.90
27.54
26.39
25.55
26.90
24.38
26.76
24.69
25.96
25.76
22.45
25.76
26.17
64
7.56
FCF margin%
1.74
0.40
0.40
0.40
0.41
1.42
0.40
0.40
1.42
1.72
22.00
1.42
0.40
74
0.517
FCF / Net incomex
1.527
1.540
1.784
2.029
2.149
2.494
2.636
2.866
2.750
2.873
0.965
2.750
2.321
20
7.49
ROIC%
16.04
16.64
16.68
19.60
18.52
15.88
17.28
17.82
19.79
17.45
22.51
17.45
17.37
27
18.97
Return on equity%
6.05
4.95
3.44
2.37
2.67
0.83
0.40
0.55
1.60
0.57
26.51
0.57
1.99
86
6.74
Return on assets%
0.40
2.27
4.53
6.54
6.72
8.07
5.99
8.76
6.21
5.74
10.94
6.21
6.10
30
0.05
EPS฿
0.07
0.08
0.08
0.08
0.08
0.09
0.10
0.11
0.12
0.13
0.05
9.43%
6.97%
—
4.96
EPS growth%
4.44
3.41
4.60
2.15
3.86
6.69
7.74
5.52
6.75
4.57
28.30
6.69
4.59
71
0.10
Bookvalue per sh฿
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.07
(8.59%)
(5.76%)
—
0.03
FCF per share฿
0.12
0.11
0.13
0.15
0.16
0.18
0.17
0.17
0.18
0.21
0.11
5.20%
6.31%
—
0.04
Dividend per sh฿
0.08
0.08
0.09
0.08
0.08
0.07
0.07
0.08
0.09
0.09
0.09
2.63%
1.33%
—
6.94
Div yield (avg)%
19.06
18.99
19.71
21.82
23.44
22.04
20.12
19.21
20.65
22.25
15.80
20.65
20.38
23
5.54
Payout ratio%
15.10
15.97
13.81
12.23
13.55
15.05
13.73
12.87
12.88
15.26
8.88
13.73
13.77
92
0.475
Shares (diluted)B
0.654
0.705
0.812
0.913
0.970
1.103
1.132
1.286
1.458
1.387
0.479
7.41%
9.30%
42
8.90
Buyback yield%
11.06
13.72
11.28
10.57
8.94
11.68
10.81
10.85
11.96
9.56
15.35
10.85
10.95
77
0.270
D/E ratiox
0.306
0.298
0.265
0.285
0.293
0.258
0.221
0.190
0.195
0.177
1.457
0.195
0.262
24
48.93
Enterprise value฿M
18.23
19.23
21.17
24.78
26.20
28.72
32.61
31.78
33.93
33.35
74.68
4.95%
7.13%
41
62.11
LT debt฿M
6.102
6.169
6.294
5.685
5.666
6.113
5.531
5.682
5.162
4.573
6.795
(4.20%)
(3.02%)
55
Revenue
฿87.94M
3.69%
1.00×
Cost of revenue
฿40.94M
3.19%
0.95×
Operating expenses
฿19.73M
4.19%
1.05×
Goodwill & intangibles
16.46%