8.159
Revenue฿M
6.845
7.518
8.252
8.941
9.892
10.77
11.45
12.70
14.00
15.55
8.695
9.47%
9.41%
34
25.57
Revenue growth%
3.04
0.40
1.52
2.94
2.92
3.68
1.81
1.01
0.40
0.40
4.30
1.01
1.66
36
14.66
Gross margin%
9.36
7.60
6.60
6.13
4.32
5.55
2.76
5.46
4.75
6.39
26.88
5.46
5.84
88
2.84
Operating margin%
3.56
5.36
3.51
2.29
0.86
0.40
0.40
0.40
0.40
2.90
22.56
0.40
1.57
39
2.64
Net margin%
13.44
11.49
14.02
13.15
16.12
14.27
12.01
12.28
10.84
12.73
28.95
12.28
12.94
24
16.78
P/E ratio (avg)x
25.95
27.30
24.85
24.93
22.75
23.69
22.61
21.99
20.35
18.39
20.56
21.99
23.22
39
15.72
EV/EBITx
16.68
17.82
17.72
19.43
20.90
20.53
21.31
21.51
23.43
24.49
25.58
21.51
20.71
44
7.74
FCF yield (avg)%
19.35
21.17
24.15
24.60
22.77
21.40
22.32
23.97
26.72
27.71
9.76
23.97
23.37
88
4.87
FCF margin%
20.40
19.93
22.25
21.83
20.36
17.52
18.94
20.31
19.16
20.27
13.40
19.16
20.29
53
1.592
FCF / Net incomex
0.292
0.331
0.367
0.423
0.434
0.437
0.447
0.447
0.489
0.471
0.579
0.447
0.435
53
25.01
ROIC%
25.44
27.31
30.18
29.21
30.60
30.80
30.34
30.61
33.49
32.12
10.13
30.80
30.47
83
9.14
Return on equity%
3.09
3.35
6.12
4.01
5.30
2.35
3.37
0.40
0.40
0.40
9.26
0.40
3.22
22
6.12
Return on assets%
11.52
10.50
10.48
12.70
9.97
10.78
13.06
13.02
10.30
12.44
22.77
12.44
11.15
8
—
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.44%)
(1.39%)
—
11.53
EPS growth%
32.14
30.63
32.42
30.49
32.02
33.12
30.74
28.93
27.14
27.69
19.52
28.93
30.69
10
—
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
0.01
(1.68%)
(1.17%)
—
—
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.46%
0.95%
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
—
(3.46%)
(1.57%)
—
24.24
Div yield (avg)%
16.21
16.45
14.20
15.01
13.13
12.37
12.30
14.52
13.25
15.78
28.33
13.25
14.36
24
9.77
Payout ratio%
3.26
5.70
8.05
5.75
6.17
8.83
8.30
6.01
4.21
7.11
9.19
7.11
6.09
66
2.464
Shares (diluted)B
2.286
2.467
2.547
2.781
2.483
2.648
2.334
2.344
2.463
2.551
2.379
0.54%
0.31%
53
7.53
Buyback yield%
14.10
12.22
14.70
12.84
14.85
12.12
14.63
12.02
9.03
11.39
4.57
12.02
12.53
63
0.923
D/E ratiox
2.596
2.861
3.161
3.349
3.393
3.815
4.068
4.301
4.794
4.830
1.323
4.301
3.604
84
9.796
Enterprise value฿M
11.69
12.65
11.22
10.72
11.24
11.80
11.96
12.57
13.33
12.02
5.266
1.34%
(0.15%)
47
18.80
LT debt฿M
6.934
7.588
8.752
10.20
11.04
11.99
12.61
13.28
14.57
16.18
16.19
7.94%
8.72%
95
Revenue
฿15.55M
9.41%
1.00×
Cost of revenue
฿10.89M
9.42%
1.00×
Operating expenses
฿2.809M
9.69%
1.03×
Goodwill & intangibles
16.47%
Spread over hurdle
(7.47%)