63.94
Revenue฿M
55.72
60.68
65.58
69.06
72.74
77.96
84.92
89.71
94.12
101.4
66.11
6.88%
6.81%
7
24.13
Revenue growth%
27.75
29.69
31.68
34.26
33.35
32.94
35.14
34.32
32.01
31.58
12.29
32.94
32.47
11
18.41
Gross margin%
7.83
5.36
3.87
3.96
2.72
0.61
0.40
0.40
2.69
4.90
27.32
0.61
3.30
85
16.76
Operating margin%
19.45
20.87
22.92
23.94
22.29
19.65
21.78
23.10
24.73
22.10
20.15
22.10
22.20
71
22.54
Net margin%
17.80
17.84
18.48
18.85
19.63
19.90
18.26
19.49
22.34
20.86
6.65
19.90
19.17
35
37.90
P/E ratio (avg)x
16.74
18.72
18.89
19.40
19.76
17.94
18.45
19.34
19.13
19.93
7.151
19.13
19.01
70
25.70
EV/EBITx
50.53
51.43
57.76
66.20
68.15
74.97
79.63
89.16
96.29
104.1
9.272
89.16
71.56
81
26.47
FCF yield (avg)%
8.52
11.41
10.39
11.89
13.27
11.88
13.69
15.34
14.13
11.91
13.60
13.69
11.90
56
27.98
FCF margin%
17.15
18.08
19.91
19.57
21.25
18.63
16.65
16.85
17.77
15.01
16.13
16.85
17.92
9
0.661
FCF / Net incomex
1.274
1.367
1.236
1.267
1.264
1.154
1.063
1.008
1.073
0.970
0.934
1.063
1.195
20
13.62
ROIC%
14.16
12.58
11.71
14.19
13.81
15.98
15.67
17.01
14.60
11.90
12.12
15.67
14.18
41
5.98
Return on equity%
25.89
23.57
24.26
22.62
21.79
22.52
21.85
22.88
22.88
22.33
22.87
22.52
22.75
26
2.89
Return on assets%
19.29
19.37
20.71
20.06
20.95
18.59
20.93
18.29
20.03
19.21
16.27
19.21
19.70
78
0.01
EPS฿
0.04
0.04
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.02
0.01
(8.48%)
(5.97%)
—
2.11
EPS growth%
29.24
26.54
29.42
29.85
29.64
28.71
25.84
24.90
25.95
24.34
26.98
25.84
27.62
88
0.04
Bookvalue per sh฿
0.10
0.11
0.13
0.14
0.14
0.15
0.17
0.18
0.19
0.19
0.02
5.39%
8.79%
—
0.03
FCF per share฿
0.11
0.13
0.15
0.15
0.18
0.21
0.23
0.24
0.24
0.28
0.03
9.25%
11.45%
—
0.01
Dividend per sh฿
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.05
3.15%
1.08%
—
26.40
Div yield (avg)%
0.57
0.40
3.34
2.99
0.40
2.87
2.75
3.18
0.68
3.28
4.69
2.87
2.81
68
14.37
Payout ratio%
20.57
21.82
20.09
18.83
17.94
17.87
18.88
17.26
17.24
16.14
20.73
17.26
18.39
78
1.137
Shares (diluted)B
0.887
0.891
0.997
0.901
0.813
0.723
0.779
0.751
0.680
0.632
1.088
(4.93%)
(4.07%)
48
29.40
Buyback yield%
11.68
12.23
13.68
12.23
9.44
8.61
11.13
10.19
10.36
8.79
3.75
10.19
10.74
42
0.693
D/E ratiox
0.156
0.166
0.164
0.167
0.161
0.182
0.171
0.156
0.174
0.159
0.984
0.171
0.165
78
25.29
Enterprise value฿M
86.80
90.68
100.3
99.21
98.40
104.3
105.9
109.7
117.8
134.9
6.146
6.51%
5.87%
69
49.66
LT debt฿M
80.64
78.95
73.74
73.57
71.60
65.98
63.25
63.45
62.87
60.54
106.8
(3.30%)
(1.79%)
25
Revenue
฿101.4M
6.81%
1.00×
Cost of revenue
฿65.67M
6.63%
0.98×
Operating expenses
฿15.15M
7.48%
1.06×
Goodwill & intangibles
16.92%
Cash and investments
15.87%