94.90
Revenue฿M
48.30
52.28
56.17
59.25
63.38
69.13
73.51
77.68
82.16
88.33
106.1
6.87%
6.73%
29
15.72
Revenue growth%
20.46
20.39
17.72
16.77
18.69
21.00
22.42
22.90
20.56
20.09
13.94
21.00
20.43
32
11.72
Gross margin%
25.78
26.74
26.89
29.03
27.18
30.08
28.80
26.31
28.87
30.49
14.15
28.87
27.99
51
7.36
Operating margin%
6.07
5.00
4.35
6.74
6.19
3.86
2.31
2.93
1.33
0.40
15.03
2.31
4.11
91
10.08
Net margin%
26.82
29.50
31.69
29.47
30.19
28.30
28.89
30.37
28.26
29.66
7.21
28.89
29.49
21
13.69
P/E ratio (avg)x
38.36
39.57
36.69
36.97
35.41
37.85
36.29
40.03
40.23
45.85
14.96
40.03
38.11
6
14.63
EV/EBITx
10.79
9.719
9.267
8.219
7.363
8.133
7.726
6.988
7.611
8.146
31.51
7.726
8.139
93
11.35
FCF yield (avg)%
16.24
16.33
17.55
17.96
16.29
14.71
11.81
12.86
14.05
13.21
10.62
13.21
15.48
60
11.26
FCF margin%
7.58
7.37
6.72
4.52
7.26
8.63
7.86
10.45
7.71
8.35
22.63
8.35
7.64
38
0.962
FCF / Net incomex
1.810
1.780
2.068
2.249
2.468
2.503
2.539
2.558
2.844
3.309
1.637
2.558
2.485
91
10.52
ROIC%
24.95
24.62
23.57
24.34
22.06
23.33
25.45
26.78
24.09
24.24
16.58
24.24
24.29
22
25.51
Return on equity%
21.26
23.16
22.53
24.44
22.99
21.03
22.02
20.08
18.84
17.64
28.11
20.08
21.64
59
14.05
Return on assets%
2.14
0.40
2.07
1.13
0.61
3.43
6.24
4.02
5.07
7.94
5.92
5.07
2.79
88
0.22
EPS฿
0.30
0.30
0.32
0.33
0.36
0.34
0.37
0.37
0.35
0.36
0.23
0.32%
3.23%
—
22.92
EPS growth%
16.42
18.33
16.52
13.84
16.38
15.88
16.25
18.71
21.69
20.76
2.76
18.71
16.47
52
0.25
Bookvalue per sh฿
0.07
0.07
0.08
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.13
2.00%
1.80%
—
0.20
FCF per share฿
0.66
0.66
0.69
0.70
0.72
0.83
0.97
1.18
1.20
1.32
0.31
12.81%
7.79%
—
0.23
Dividend per sh฿
0.56
0.60
0.69
0.72
0.77
0.75
0.84
0.92
1.03
1.18
0.16
9.05%
9.69%
—
22.42
Div yield (avg)%
1.48
0.40
0.40
0.80
1.13
3.32
2.69
2.20
2.35
1.64
2.98
2.35
1.56
15
18.42
Payout ratio%
3.37
4.36
4.40
4.06
3.95
5.91
3.13
2.09
4.63
2.44
13.67
3.13
4.01
91
171.7
Shares (diluted)M
127.7
132.7
139.4
118.4
114.1
98.23
92.95
96.09
99.39
100.8
178.4
(2.45%)
(2.78%)
15
23.55
Buyback yield%
3.62
3.56
0.93
0.40
0.40
1.19
0.90
0.40
0.40
0.40
7.02
0.40
0.65
79
0.318
D/E ratiox
1.324
1.379
1.405
1.545
1.549
1.466
1.418
1.322
1.310
1.469
0.300
1.418
1.411
66
10.71
Enterprise value฿M
36.74
39.41
37.64
37.09
34.07
34.18
31.50
34.35
33.95
38.79
74.03
2.63%
1.61%
26
39.08
LT debt฿M
52.36
51.00
52.22
63.21
61.97
71.58
73.11
76.84
77.82
78.49
66.65
4.84%
5.61%
80
Revenue
฿88.33M
6.73%
1.00×
Cost of revenue
฿61.83M
6.73%
1.00×
Operating expenses
฿17.22M
6.80%
1.01×
Goodwill & intangibles
20.13%
Cash and investments
19.35%
Spread over hurdle
10.97%