77.44
Revenue฿M
66.34
70.57
72.77
77.60
82.63
88.97
93.94
97.89
101.5
108.0
83.47
5.49%
5.29%
16
25.92
Revenue growth%
5.75
8.74
8.80
10.44
11.07
8.95
6.54
4.54
4.37
2.50
11.17
4.54
7.64
40
27.18
Gross margin%
14.39
14.89
14.09
14.76
14.67
12.71
15.43
14.96
12.17
10.83
28.00
12.71
14.53
66
7.21
Operating margin%
4.95
6.88
9.45
12.18
11.81
9.91
8.79
9.14
11.09
9.28
11.32
9.28
9.36
37
18.14
Net margin%
13.75
12.79
15.11
18.09
15.43
16.79
18.19
17.92
19.57
20.24
25.36
18.19
17.35
53
34.26
P/E ratio (avg)x
18.86
17.10
18.03
17.47
19.28
19.20
18.79
18.81
19.73
18.36
37.71
18.81
18.80
22
11.51
EV/EBITx
37.72
41.29
40.02
41.14
46.30
52.00
54.71
54.80
64.35
66.02
24.52
54.80
49.15
23
25.09
FCF yield (avg)%
13.19
12.67
13.04
12.29
11.65
12.68
13.25
10.81
11.54
12.29
13.81
12.29
12.48
53
23.99
FCF margin%
10.42
12.60
12.88
10.49
10.24
8.00
10.93
11.92
11.24
10.48
24.10
10.93
10.71
74
1.669
FCF / Net incomex
0.251
0.272
0.238
0.250
0.236
0.219
0.221
0.199
0.203
0.212
1.480
0.212
0.228
73
3.89
ROIC%
17.47
19.93
21.82
21.13
22.33
23.25
21.29
23.33
24.31
22.34
4.20
23.25
22.08
18
9.97
Return on equity%
2.60
4.61
3.45
6.06
3.95
1.81
0.40
0.40
2.73
2.19
19.63
1.81
2.66
48
18.88
Return on assets%
25.68
25.17
27.19
29.01
30.03
27.53
29.89
32.48
34.85
34.95
19.65
32.48
29.45
63
—
EPS฿
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.91%
9.77%
—
26.10
EPS growth%
21.53
21.42
19.86
18.06
19.58
20.09
21.18
19.08
20.46
17.60
5.64
20.09
19.98
47
—
Bookvalue per sh฿
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.84%
3.16%
—
0.01
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
(1.19%)
(2.60%)
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
—
1.09%
0.73%
—
23.11
Div yield (avg)%
7.84
8.61
9.13
7.98
8.80
11.05
8.84
9.08
10.01
11.81
8.34
10.01
8.96
93
7.10
Payout ratio%
4.86
3.57
1.76
3.05
2.83
0.40
0.40
0.40
0.40
0.79
8.29
0.40
1.28
10
8.581
Shares (diluted)B
7.881
7.959
8.646
9.686
10.25
9.152
8.268
9.017
9.172
9.979
8.589
(0.54%)
2.17%
57
14.96
Buyback yield%
6.79
7.54
9.03
6.47
7.77
8.79
9.65
10.49
9.05
8.89
4.85
9.05
8.84
66
0.501
D/E ratiox
0.847
0.887
0.894
0.928
0.971
1.030
0.999
1.074
1.053
0.982
1.325
1.030
0.977
93
38.90
Enterprise value฿M
65.92
70.78
71.93
83.27
87.53
85.39
81.22
78.04
79.08
90.64
38.16
0.70%
3.30%
32
84.93
LT debt฿M
82.65
91.89
87.35
95.56
98.81
104.5
103.8
104.9
92.56
99.59
23.10
0.16%
2.80%
49
Revenue
฿108.0M
5.29%
1.00×
Cost of revenue
฿48.80M
5.08%
0.98×
Operating expenses
฿21.96M
5.01%
0.97×
Goodwill & intangibles
14.77%
Spread over hurdle
32.41%