78.06
Revenue฿M
79.86
84.97
92.07
99.39
107.8
112.4
117.1
122.9
128.8
139.4
83.30
5.27%
6.39%
33
11.97
Revenue growth%
25.73
26.33
24.79
26.37
23.89
23.89
22.60
20.60
23.44
21.66
26.59
22.60
23.89
66
13.00
Gross margin%
14.70
14.80
13.94
11.94
13.99
12.83
10.53
10.21
12.06
9.36
6.99
10.53
12.44
93
6.33
Operating margin%
19.44
18.99
21.86
24.20
25.59
26.19
23.21
22.88
22.24
21.73
11.08
22.88
22.56
44
16.48
Net margin%
13.21
11.39
11.81
13.63
16.16
17.47
20.13
18.75
18.32
15.84
11.34
18.32
16.00
36
29.36
P/E ratio (avg)x
17.18
17.84
15.76
13.43
12.23
11.82
11.05
10.51
10.44
10.34
33.83
10.51
12.02
54
29.42
EV/EBITx
10.80
11.45
11.24
11.85
11.24
12.39
13.95
15.13
13.70
13.38
15.36
13.70
12.12
56
17.91
FCF yield (avg)%
8.60
6.25
3.33
2.04
5.02
4.40
6.00
5.04
7.56
8.98
29.18
6.00
5.52
10
12.25
FCF margin%
10.33
9.19
7.40
7.44
8.67
7.80
10.61
10.52
8.25
10.38
19.67
10.38
8.93
94
1.638
FCF / Net incomex
0.257
0.259
0.279
0.323
0.372
0.436
0.471
0.479
0.538
0.621
1.038
0.479
0.404
45
6.68
ROIC%
20.83
19.54
18.89
17.06
16.92
15.01
16.33
17.81
16.53
15.19
18.94
16.33
16.99
91
24.20
Return on equity%
2.71
2.29
1.68
0.40
0.40
3.38
3.90
4.50
3.82
5.56
5.32
3.90
3.04
71
28.35
Return on assets%
19.10
21.52
19.18
16.82
19.18
18.94
16.41
17.75
19.36
20.61
18.09
18.94
19.14
10
0.02
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
8.72%
7.67%
—
11.09
EPS growth%
12.50
12.67
15.16
18.00
17.27
16.29
15.59
13.36
14.18
15.00
2.14
15.00
15.08
42
0.06
Bookvalue per sh฿
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.01
1.69%
2.35%
—
0.04
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(0.43%)
(2.36%)
—
0.05
Dividend per sh฿
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
8.81%
7.25%
—
27.74
Div yield (avg)%
24.61
26.51
28.95
30.98
32.04
29.15
27.09
24.61
27.57
24.68
20.59
27.09
27.33
72
29.37
Payout ratio%
16.65
14.35
13.10
15.98
16.78
17.81
18.10
17.98
16.91
13.98
26.73
17.81
16.71
39
0.996
Shares (diluted)B
0.915
1.045
1.206
1.326
1.497
1.732
1.910
2.093
2.114
2.149
0.999
7.50%
9.54%
8
18.62
Buyback yield%
17.68
15.63
17.10
14.32
15.58
13.76
14.77
15.21
12.89
13.64
15.69
13.76
14.99
42
0.829
D/E ratiox
0.203
0.207
0.205
0.205
0.180
0.186
0.170
0.149
0.152
0.149
1.509
0.152
0.183
79
26.67
Enterprise value฿M
19.37
20.74
21.82
20.75
23.18
23.52
21.55
21.21
21.69
22.08
52.55
(0.97%)
1.80%
53
90.86
LT debt฿M
67.87
70.28
71.22
64.11
62.36
57.58
57.73
55.44
61.32
65.70
52.22
1.05%
(0.94%)
41
Revenue
฿139.4M
6.39%
1.00×
Cost of revenue
฿96.70M
6.45%
1.01×
Operating expenses
฿29.19M
6.20%
0.98×
Goodwill & intangibles
19.24%
Cash and investments
16.00%
Spread over hurdle
30.58%