77.57
Revenue฿M
81.77
88.85
97.02
105.0
113.9
120.1
127.3
134.2
141.5
153.7
85.05
6.18%
7.30%
15
5.00
Revenue growth%
13.25
15.19
12.44
13.68
13.94
16.67
15.76
16.06
17.33
15.25
18.83
16.06
15.22
8
6.62
Gross margin%
16.86
18.42
20.98
22.56
22.24
23.28
23.80
21.39
22.62
20.16
5.95
22.62
21.82
87
29.64
Operating margin%
2.93
2.01
1.30
0.40
0.40
0.58
0.40
0.94
2.69
0.67
13.20
0.67
0.80
32
10.95
Net margin%
25.94
28.77
27.36
25.86
28.03
26.61
29.57
31.64
32.43
33.66
15.28
31.64
28.40
80
6.148
P/E ratio (avg)x
42.10
46.95
45.54
52.09
51.84
56.72
56.43
56.04
61.10
61.92
29.67
56.72
54.07
70
29.25
EV/EBITx
35.54
38.18
42.79
42.34
47.02
53.03
51.32
52.44
57.87
56.24
10.52
53.03
49.17
64
13.64
FCF yield (avg)%
24.59
26.32
25.33
24.52
21.59
19.26
16.59
16.26
13.96
16.58
18.58
16.58
20.43
13
21.30
FCF margin%
20.99
21.20
20.96
20.60
20.27
19.47
18.54
21.16
18.40
20.09
8.28
19.47
20.44
20
0.915
FCF / Net incomex
0.584
0.544
0.481
0.506
0.543
0.540
0.529
0.578
0.533
0.584
1.769
0.540
0.542
83
20.99
ROIC%
23.21
23.88
26.62
28.02
30.05
27.55
27.02
25.30
27.09
26.64
13.97
27.02
26.83
73
19.97
Return on equity%
15.80
18.50
18.06
15.13
17.68
16.27
18.90
19.83
19.12
21.94
11.02
19.12
18.28
16
28.10
Return on assets%
9.27
8.53
6.87
4.49
3.99
6.32
7.45
7.59
7.35
8.59
18.54
7.45
7.40
66
0.09
EPS฿
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.10
(2.13%)
(4.09%)
—
11.15
EPS growth%
27.40
25.18
25.46
23.47
25.78
28.12
30.54
29.30
31.67
32.65
15.38
30.54
27.76
91
0.02
Bookvalue per sh฿
0.06
0.07
0.08
0.10
0.11
0.13
0.13
0.14
0.16
0.17
0.07
8.82%
10.09%
—
0.05
FCF per share฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.11
3.17%
0.25%
—
0.08
Dividend per sh฿
0.16
0.16
0.18
0.20
0.19
0.20
0.22
0.21
0.19
0.22
0.03
2.75%
4.00%
—
26.64
Div yield (avg)%
10.14
11.02
13.03
14.96
15.73
18.04
18.70
17.34
16.21
16.38
23.77
17.34
15.97
79
7.94
Payout ratio%
10.48
10.48
11.99
14.44
15.12
15.52
17.17
19.61
19.98
17.26
8.36
17.26
15.32
15
0.935
Shares (diluted)B
1.100
1.058
1.174
1.255
1.371
1.444
1.596
1.735
1.654
1.590
0.957
3.00%
3.19%
24
6.59
Buyback yield%
15.42
15.22
12.84
12.78
14.43
16.42
13.85
11.99
9.63
8.88
25.01
11.99
13.34
22
0.194
D/E ratiox
0.723
0.847
0.914
1.039
0.985
1.020
1.159
1.304
1.506
1.541
0.572
1.304
1.030
18
34.09
Enterprise value฿M
86.99
87.26
90.35
89.73
81.37
75.77
72.81
68.41
76.20
82.89
56.18
0.37%
(0.17%)
72
155.7
LT debt฿M
144.7
157.5
165.3
172.4
151.3
148.0
140.2
131.3
127.0
111.4
66.51
(5.94%)
(2.84%)
23
Revenue
฿153.7M
7.30%
1.00×
Cost of revenue
฿107.6M
7.30%
1.00×
Operating expenses
฿25.79M
7.04%
0.98×
Spread over hurdle
(6.16%)