29.49
Revenue฿M
87.90
95.51
101.7
106.8
113.5
122.1
128.9
137.5
147.0
155.9
31.80
6.56%
6.69%
65
27.64
Revenue growth%
10.58
8.39
7.01
7.84
6.90
4.97
6.31
7.00
9.25
11.66
16.94
7.00
7.42
14
15.99
Gross margin%
28.89
26.11
28.02
31.01
30.68
30.30
30.27
31.86
29.10
27.33
27.40
30.27
29.69
29
27.31
Operating margin%
24.93
24.16
22.92
21.05
22.46
19.56
22.37
23.60
24.74
27.10
19.79
23.60
23.26
29
21.40
Net margin%
28.07
28.94
29.22
31.35
30.00
32.29
30.83
30.77
28.48
31.07
11.18
30.83
30.38
74
27.64
P/E ratio (avg)x
36.03
37.58
40.49
40.56
49.10
49.54
51.53
58.81
62.75
76.01
18.27
58.81
49.32
43
16.21
EV/EBITx
43.98
51.74
54.01
53.84
56.90
55.28
57.03
55.50
55.24
55.74
26.67
55.50
55.26
33
10.05
FCF yield (avg)%
20.75
21.84
24.17
23.41
24.66
25.01
26.56
26.71
29.64
32.04
2.30
26.71
24.83
46
11.15
FCF margin%
21.78
20.01
21.44
23.29
21.98
23.06
20.87
19.16
16.76
16.95
10.12
19.16
21.16
53
0.267
FCF / Net incomex
1.114
1.235
1.272
1.443
1.418
1.522
1.801
1.938
2.275
2.255
1.618
1.938
1.482
31
12.67
ROIC%
28.69
28.63
26.68
24.11
21.71
22.39
25.11
27.97
30.17
28.41
2.79
27.97
27.33
80
11.20
Return on equity%
13.54
12.48
12.47
14.57
16.74
18.46
16.81
18.88
20.63
22.59
11.56
18.88
16.78
71
12.29
Return on assets%
8.19
8.51
10.69
12.87
13.99
13.54
15.16
17.07
15.69
13.69
18.15
15.16
13.62
42
0.25
EPS฿
0.07
0.07
0.06
0.06
0.06
0.05
0.06
0.06
0.07
0.06
0.27
2.06%
(0.67%)
—
9.85
EPS growth%
9.48
10.90
10.38
12.15
13.86
15.67
18.14
20.85
22.07
25.01
20.75
20.85
14.76
33
0.20
Bookvalue per sh฿
0.09
0.10
0.09
0.09
0.08
0.08
0.07
0.08
0.08
0.09
0.05
1.90%
(1.34%)
—
0.26
FCF per share฿
0.15
0.16
0.16
0.15
0.14
0.13
0.11
0.12
0.11
0.11
0.22
(4.74%)
(4.76%)
—
0.13
Dividend per sh฿
0.08
0.08
0.09
0.10
0.12
0.13
0.16
0.17
0.17
0.17
0.10
7.58%
9.09%
—
3.81
Div yield (avg)%
13.83
11.77
9.89
12.19
13.34
14.70
17.00
15.43
14.17
11.73
17.06
14.70
13.59
72
22.89
Payout ratio%
23.98
23.84
26.23
27.68
28.26
30.68
30.23
31.07
33.18
33.59
23.85
31.07
29.25
67
455.8
Shares (diluted)M
681.5
689.3
658.6
717.7
779.4
798.7
848.1
878.5
919.3
868.6
457.8
2.19%
3.55%
71
6.29
Buyback yield%
0.40
0.40
0.40
2.65
1.14
3.55
3.95
2.18
3.14
2.04
2.69
3.14
2.11
73
0.147
D/E ratiox
1.766
2.055
2.151
2.328
2.621
2.853
3.333
3.878
4.584
4.465
0.756
3.878
2.737
87
46.28
Enterprise value฿M
56.77
57.68
62.34
68.91
77.75
83.12
87.90
93.53
85.43
95.30
98.10
4.15%
6.35%
44
127.9
LT debt฿M
50.55
52.79
48.76
50.64
55.94
53.12
52.37
55.11
52.22
50.76
133.6
(1.92%)
0.79%
24
Revenue
฿155.9M
6.69%
1.00×
Cost of revenue
฿89.86M
6.31%
0.96×
Operating expenses
฿25.38M
7.33%
1.06×