75.12
Revenue฿M
46.16
50.32
54.48
58.12
63.43
66.31
71.17
75.63
80.96
85.55
79.02
6.16%
6.85%
25
3.73
Revenue growth%
15.69
14.18
13.39
10.51
10.10
10.48
12.63
10.60
12.39
12.09
5.17
12.09
12.24
41
11.33
Gross margin%
8.33
8.68
7.32
8.36
8.36
8.69
10.66
9.67
7.17
5.29
7.03
8.69
8.36
30
20.20
Operating margin%
24.77
27.51
30.18
28.32
29.86
29.51
29.14
28.84
28.06
29.86
5.20
29.14
28.99
68
11.07
Net margin%
19.82
21.21
18.78
21.74
23.89
24.44
27.31
28.45
26.96
25.35
23.22
26.96
24.17
91
28.69
P/E ratio (avg)x
16.12
16.61
15.37
14.09
13.45
13.36
12.90
12.69
11.18
11.63
35.83
12.69
13.41
51
7.101
EV/EBITx
14.94
15.04
16.15
17.99
20.86
23.54
25.18
25.90
31.31
33.20
35.19
25.90
22.20
16
20.93
FCF yield (avg)%
11.78
14.00
13.96
11.64
10.50
11.34
13.61
13.95
15.58
13.03
28.25
13.61
13.32
22
3.50
FCF margin%
6.08
7.48
6.37
7.76
6.87
7.19
10.06
11.68
13.06
13.32
6.42
11.68
7.62
27
0.477
FCF / Net incomex
0.786
0.920
0.972
1.162
1.248
1.302
1.538
1.820
1.803
2.045
1.684
1.803
1.275
16
26.43
ROIC%
18.35
20.62
19.93
22.50
20.10
18.27
15.44
17.23
15.58
14.97
8.74
15.58
18.31
38
26.76
Return on equity%
21.60
21.08
20.02
18.44
20.71
22.54
24.97
27.10
27.93
27.24
18.71
27.10
22.07
44
18.24
Return on assets%
23.43
21.91
20.28
18.65
16.41
13.77
13.32
11.59
10.90
8.41
13.59
11.59
15.09
58
0.04
EPS฿
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.04
3.21%
4.26%
—
15.07
EPS growth%
15.85
17.84
18.58
19.23
21.04
18.87
18.96
20.45
21.68
21.13
9.93
20.45
19.10
10
0.02
Bookvalue per sh฿
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.01
3.26%
4.31%
—
0.04
FCF per share฿
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.01
0.03
(1.43%)
(0.46%)
—
0.06
Dividend per sh฿
0.05
0.06
0.06
0.05
0.05
0.04
0.04
0.03
0.03
0.03
0.06
(8.91%)
(5.17%)
—
15.72
Div yield (avg)%
23.34
23.31
25.47
26.04
25.81
28.43
29.25
30.03
29.77
28.20
22.27
29.25
27.12
37
18.43
Payout ratio%
21.11
18.97
17.23
16.94
14.22
16.67
14.57
12.09
11.64
14.52
24.78
14.52
15.62
14
488.4
Shares (diluted)M
586.3
525.0
473.7
475.7
424.6
429.4
408.2
451.9
496.8
433.0
496.7
0.39%
(2.40%)
59
5.67
Buyback yield%
19.96
18.65
17.58
15.91
15.40
12.60
13.20
14.29
14.46
13.57
4.49
13.57
14.93
56
0.670
D/E ratiox
0.088
0.075
0.074
0.079
0.069
0.060
0.056
0.057
0.055
0.052
0.303
0.056
0.065
78
68.04
Enterprise value฿M
59.26
63.42
64.67
58.03
58.49
58.12
55.08
56.43
61.29
53.77
19.02
(1.67%)
(0.11%)
22
18.78
LT debt฿M
101.6
107.0
118.0
132.5
145.9
145.4
159.7
168.4
195.7
221.4
38.02
8.69%
9.82%
82
Revenue
฿85.55M
6.85%
1.00×
Cost of revenue
฿41.80M
6.89%
1.00×
Operating expenses
฿21.41M
7.00%
1.01×
Goodwill & intangibles
18.46%
Cash and investments
14.57%