184.1
Revenue฿M
297.2
315.0
327.6
344.8
357.5
382.4
395.1
414.3
430.4
445.1
205.8
4.48%
4.81%
32
19.36
Revenue growth%
11.93
14.41
15.18
16.25
16.54
15.63
17.54
16.10
13.20
10.24
20.73
15.63
15.41
39
25.24
Gross margin%
10.83
9.58
9.57
11.44
13.53
12.70
9.90
12.12
10.87
13.73
20.49
12.12
11.16
41
17.58
Operating margin%
17.09
14.97
14.56
16.99
17.04
15.08
15.00
17.58
18.46
18.85
29.16
17.58
17.01
23
10.17
Net margin%
2.07
0.74
1.46
4.29
1.57
0.40
0.40
2.35
1.84
0.40
29.19
0.40
1.51
30
7.323
P/E ratio (avg)x
10.33
10.19
11.38
12.41
13.33
14.62
15.53
16.90
15.52
17.67
22.37
15.53
13.98
26
7.366
EV/EBITx
23.99
26.30
24.99
22.93
22.13
21.87
22.94
21.22
18.73
16.94
30.59
21.22
22.53
60
29.81
FCF yield (avg)%
32.58
32.82
34.58
35.78
33.75
33.32
34.62
32.53
35.25
37.83
24.96
34.62
34.17
41
14.40
FCF margin%
18.81
18.29
19.71
20.40
20.61
18.18
18.39
16.83
15.15
15.11
13.37
16.83
18.34
73
0.382
FCF / Net incomex
1.677
1.713
1.610
1.876
1.761
1.738
1.709
1.655
1.627
1.906
0.698
1.709
1.711
19
16.55
ROIC%
15.85
15.78
17.36
15.59
13.16
12.04
14.40
15.01
17.50
18.65
24.81
15.01
15.69
41
21.31
Return on equity%
25.77
28.37
29.70
27.86
30.79
31.02
29.54
28.28
25.53
23.67
9.36
28.28
28.33
15
3.03
Return on assets%
23.05
24.48
25.59
27.38
26.14
26.46
25.04
24.97
22.39
23.48
13.91
24.97
25.01
91
0.08
EPS฿
0.09
0.08
0.09
0.09
0.10
0.10
0.09
0.09
0.10
0.09
0.08
(1.43%)
(0.65%)
—
19.45
EPS growth%
1.19
0.40
0.40
1.61
1.99
1.93
4.19
2.65
0.40
3.05
25.05
2.65
1.77
56
0.08
Bookvalue per sh฿
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.04
(7.11%)
(4.90%)
—
0.05
FCF per share฿
0.08
0.09
0.09
0.10
0.12
0.13
0.14
0.15
0.18
0.20
0.04
11.69%
10.85%
—
0.08
Dividend per sh฿
0.05
0.05
0.05
0.04
0.04
0.05
0.05
0.04
0.05
0.04
0.08
(0.57%)
(1.20%)
—
13.57
Div yield (avg)%
28.50
29.49
29.11
29.44
28.25
27.66
25.42
26.56
25.41
24.15
29.51
25.42
27.95
49
23.55
Payout ratio%
11.45
10.72
10.24
7.48
4.77
5.90
3.28
3.41
2.61
1.50
19.98
3.28
5.34
38
1.490
Shares (diluted)B
1.466
1.325
1.241
1.303
1.304
1.358
1.528
1.631
1.622
1.720
1.483
5.70%
1.36%
66
4.83
Buyback yield%
29.53
27.26
27.14
27.59
29.69
29.23
26.31
26.33
28.00
28.20
28.88
28.00
27.79
28
0.449
D/E ratiox
0.579
0.618
0.691
0.652
0.685
0.774
0.782
0.858
0.818
0.886
0.838
0.818
0.732
35
256.6
Enterprise value฿M
166.5
157.6
161.4
171.8
174.7
184.8
203.1
210.2
222.5
249.2
286.3
7.36%
3.29%
41
128.0
LT debt฿M
132.5
158.8
158.2
159.0
185.4
214.8
241.1
256.4
272.2
296.2
301.5
9.83%
8.32%
15
Revenue
฿445.1M
4.81%
1.00×
Cost of revenue
฿188.7M
4.78%
1.00×
Operating expenses
฿101.4M
4.82%
1.00×