31.81
Revenue฿M
120.7
125.1
128.3
130.3
131.7
133.6
138.7
142.0
149.4
151.5
35.63
2.84%
2.58%
68
28.17
Revenue growth%
3.16
1.05
3.68
4.05
2.26
3.57
3.58
1.78
0.40
0.40
20.40
1.78
2.71
36
14.42
Gross margin%
15.15
12.47
12.35
13.89
11.09
9.24
7.43
7.15
7.25
9.73
2.74
7.43
10.41
31
16.68
Operating margin%
3.08
4.85
3.35
4.34
4.97
3.72
2.90
5.61
4.82
5.72
9.50
4.82
4.58
22
23.11
Net margin%
7.46
8.48
6.49
6.25
4.27
3.35
5.12
3.47
5.46
8.34
17.69
5.12
5.85
94
35.45
P/E ratio (avg)x
25.71
27.34
29.62
31.77
30.30
33.53
34.65
35.42
37.59
37.51
13.80
35.42
32.65
70
15.88
EV/EBITx
15.10
13.58
14.87
13.37
12.70
12.82
14.20
14.17
13.51
13.92
35.70
13.92
13.75
11
14.58
FCF yield (avg)%
14.71
17.62
18.23
19.06
17.48
17.03
14.98
17.31
19.38
16.56
2.02
17.03
17.40
79
18.43
FCF margin%
14.06
11.18
9.81
7.77
5.52
6.55
3.80
6.21
6.70
4.04
16.31
6.21
6.63
43
1.673
FCF / Net incomex
1.886
1.991
2.277
2.503
2.868
3.326
3.257
3.313
3.394
3.761
1.542
3.326
3.063
94
17.68
ROIC%
28.45
26.00
27.43
24.81
22.39
23.39
22.71
25.70
23.45
25.74
4.31
23.45
25.25
22
27.03
Return on equity%
13.92
12.98
14.27
16.58
19.54
20.47
19.06
21.83
21.74
19.87
16.66
20.47
19.30
39
15.51
Return on assets%
1.62
2.93
0.78
0.40
1.25
3.49
6.36
5.75
6.77
7.10
24.70
6.36
3.21
89
0.02
EPS฿
0.08
0.08
0.08
0.09
0.10
0.11
0.10
0.12
0.11
0.11
0.02
1.82%
4.13%
—
17.29
EPS growth%
20.77
20.00
20.04
22.63
22.03
22.89
20.61
17.77
19.46
21.86
20.60
20.61
20.69
73
0.14
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.12
(3.09%)
(6.18%)
—
0.10
FCF per share฿
0.15
0.16
0.19
0.19
0.21
0.22
0.25
0.28
0.29
0.31
0.11
7.82%
9.17%
—
0.13
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.10
(0.88%)
(1.78%)
—
19.35
Div yield (avg)%
29.50
27.85
27.19
25.52
26.72
25.75
27.62
25.98
26.77
23.80
25.63
25.98
26.74
84
4.52
Payout ratio%
20.62
20.31
17.64
14.77
15.31
18.26
19.66
21.16
18.21
19.13
28.13
19.13
18.69
49
0.962
Shares (diluted)B
1.053
0.974
0.908
0.899
1.012
0.923
0.893
0.984
0.993
0.994
0.969
(0.34%)
(0.21%)
28
6.25
Buyback yield%
21.00
23.46
26.43
24.88
22.33
20.39
21.50
24.11
25.40
27.98
15.17
24.11
23.79
41
0.456
D/E ratiox
1.108
1.005
1.055
1.122
1.027
0.892
0.863
0.758
0.802
0.745
0.880
0.802
0.949
57
89.44
Enterprise value฿M
17.80
17.53
18.27
18.82
18.89
17.47
16.82
16.41
14.67
13.09
80.70
(7.07%)
(2.86%)
59
68.58
LT debt฿M
136.2
155.7
178.3
211.4
239.8
242.2
250.9
291.4
302.6
359.6
28.91
8.44%
11.43%
26
Revenue
฿151.5M
2.58%
1.00×
Cost of revenue
฿106.1M
2.58%
1.00×
Operating expenses
฿28.12M
2.59%
1.00×
Property and equipment
17.60%
Goodwill & intangibles
16.12%
Spread over hurdle
(8.50%)