40.02
Revenue฿M
27.69
28.41
29.65
31.00
32.40
33.86
34.74
36.01
37.67
37.98
41.97
3.23%
3.71%
36
8.30
Revenue growth%
13.99
14.49
13.43
15.01
17.05
17.68
18.41
15.87
17.87
20.49
23.15
17.87
16.46
38
21.09
Gross margin%
29.59
28.34
29.86
31.72
29.43
27.40
25.72
25.13
27.12
27.01
20.59
27.01
27.87
23
28.53
Operating margin%
28.98
29.21
29.36
26.96
27.74
26.74
25.89
24.17
24.39
25.67
15.92
25.67
26.85
39
12.54
Net margin%
11.98
9.30
9.91
10.10
10.29
11.29
10.63
8.60
6.59
8.76
2.10
8.76
10.00
67
29.39
P/E ratio (avg)x
15.51
17.01
19.94
22.93
22.29
25.99
25.14
27.02
27.43
28.09
28.69
27.02
24.04
6
37.11
EV/EBITx
17.21
16.20
15.91
16.72
15.13
14.52
15.96
17.50
19.56
19.50
25.59
17.50
16.46
30
3.33
FCF yield (avg)%
22.01
24.96
23.97
26.47
25.99
23.32
22.32
21.16
22.61
21.28
24.95
22.32
22.97
53
21.10
FCF margin%
20.05
21.98
20.14
22.18
20.20
22.32
22.14
22.72
23.79
23.92
12.30
22.72
22.16
49
0.605
FCF / Net incomex
0.910
0.833
0.840
0.951
0.960
0.994
0.917
1.013
0.991
0.954
1.588
0.991
0.952
55
23.41
ROIC%
19.26
21.47
24.32
22.12
23.10
24.66
23.61
24.10
26.73
29.68
23.82
24.66
23.86
70
10.44
Return on equity%
13.01
14.17
15.40
13.76
15.95
17.17
18.33
17.11
16.92
17.35
15.83
17.17
16.44
44
10.75
Return on assets%
26.00
25.45
28.38
27.64
26.32
24.99
26.63
25.20
23.49
23.13
4.13
24.99
25.72
86
0.04
EPS฿
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
(1.87%)
0.50%
—
10.44
EPS growth%
25.50
23.66
25.93
27.97
27.20
26.60
24.90
25.56
26.27
24.93
27.72
25.56
25.74
82
0.11
Bookvalue per sh฿
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
(0.61%)
(3.22%)
—
0.04
FCF per share฿
0.17
0.17
0.19
0.21
0.23
0.22
0.21
0.24
0.28
0.30
0.04
5.91%
6.15%
—
0.08
Dividend per sh฿
0.11
0.13
0.16
0.18
0.19
0.20
0.21
0.24
0.24
0.28
0.04
8.26%
11.58%
—
22.59
Div yield (avg)%
2.63
4.75
3.86
4.17
2.83
3.85
4.48
4.97
3.24
4.25
16.68
4.25
4.01
77
15.16
Payout ratio%
6.05
7.34
8.02
6.43
4.07
2.24
0.40
2.50
4.41
4.42
14.96
2.50
4.42
44
437.4
Shares (diluted)M
604.6
647.3
687.6
714.8
674.5
655.7
734.8
705.8
686.7
762.3
442.5
2.48%
3.06%
11
18.23
Buyback yield%
10.96
9.56
8.47
11.04
10.55
10.91
13.35
16.24
14.27
12.58
10.71
13.35
11.00
12
1.699
D/E ratiox
1.483
1.397
1.330
1.315
1.482
1.616
1.692
1.688
1.846
2.030
1.018
1.692
1.550
52
45.38
Enterprise value฿M
32.14
36.91
38.06
40.53
41.58
43.21
49.64
52.07
58.96
63.94
22.27
8.99%
7.13%
51
34.44
LT debt฿M
19.82
18.61
20.07
17.67
17.32
16.90
16.75
18.33
17.55
16.67
7.718
(0.77%)
(2.34%)
21
Revenue
฿37.98M
3.71%
1.00×
Cost of revenue
฿17.61M
3.34%
0.97×
Operating expenses
฿8.568M
3.91%
1.02×
Goodwill & intangibles
24.06%