93.49
Revenue฿M
53.94
56.95
60.43
65.47
70.10
73.49
78.63
84.94
91.77
99.59
101.5
7.28%
6.90%
48
3.92
Revenue growth%
24.10
24.75
27.26
28.33
28.17
25.87
25.63
27.64
25.85
26.45
10.98
25.87
26.16
43
7.91
Gross margin%
11.16
12.81
14.70
14.91
15.19
14.65
13.16
11.88
8.90
7.58
17.87
11.88
12.99
88
22.94
Operating margin%
16.74
16.00
16.18
17.39
18.04
17.81
16.84
16.66
15.13
14.23
16.08
16.66
16.70
39
22.50
Net margin%
6.97
7.65
8.95
6.24
3.47
5.75
5.58
3.94
5.46
4.20
13.49
5.46
5.66
48
23.17
P/E ratio (avg)x
17.06
17.51
18.79
19.73
22.80
23.29
24.09
26.19
30.09
34.50
14.65
26.19
23.05
85
8.118
EV/EBITx
33.60
34.16
35.91
40.64
45.90
47.94
49.03
48.13
52.64
53.66
6.940
49.03
46.92
32
26.12
FCF yield (avg)%
24.73
27.29
28.77
28.45
30.92
32.66
32.33
32.60
32.70
33.10
29.52
32.66
31.63
68
11.95
FCF margin%
11.71
11.72
13.02
13.61
16.54
17.72
18.79
18.24
20.08
17.46
20.35
18.24
17.00
27
1.309
FCF / Net incomex
0.590
0.606
0.532
0.541
0.577
0.588
0.583
0.521
0.512
0.509
0.886
0.521
0.559
45
25.23
ROIC%
22.60
24.27
21.97
19.30
18.74
16.24
15.86
16.37
13.72
16.13
8.04
16.13
17.55
22
15.98
Return on equity%
7.99
8.87
5.96
7.67
6.96
5.62
5.38
3.26
3.28
2.64
29.48
3.28
5.79
31
29.25
Return on assets%
24.09
21.13
18.71
20.67
22.01
23.61
24.01
22.30
24.21
23.26
29.71
23.61
22.78
90
0.01
EPS฿
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.02
1.98%
(0.02%)
—
17.39
EPS growth%
31.85
30.37
32.80
34.08
33.23
31.54
34.39
35.95
34.88
33.41
9.94
34.39
33.32
69
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.05
0.05
—
13.70%
10.28%
—
—
FCF per share฿
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.30%)
(2.32%)
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.02
15.09%
11.31%
—
6.09
Div yield (avg)%
11.03
8.98
5.99
3.70
3.58
4.84
3.41
4.30
4.28
7.24
29.06
4.30
4.57
94
7.46
Payout ratio%
27.80
25.09
26.27
24.61
25.27
27.48
28.91
31.59
32.71
35.35
10.62
31.59
27.64
15
3.896
Shares (diluted)B
3.919
4.327
4.841
4.614
4.206
4.362
4.073
3.889
3.831
3.989
3.708
(1.05%)
1.10%
69
5.09
Buyback yield%
0.40
0.40
1.61
3.15
1.68
0.40
2.98
3.90
2.37
4.46
5.59
2.98
2.02
91
0.608
D/E ratiox
2.488
2.594
2.703
2.736
2.831
3.276
3.237
3.704
3.672
3.768
0.932
3.672
3.034
24
73.71
Enterprise value฿M
21.08
23.61
22.37
22.94
21.87
21.09
22.36
23.88
22.96
23.37
76.51
1.33%
1.82%
11
71.14
LT debt฿M
60.11
61.85
62.84
56.60
53.90
50.71
45.36
40.20
39.91
42.52
7.895
(4.63%)
(4.05%)
60
Revenue
฿99.59M
6.90%
1.00×
Cost of revenue
฿62.48M
7.01%
1.01×
Operating expenses
฿10.04M
7.87%
1.09×