25.45
Revenue฿M
22.01
23.46
24.52
25.21
26.02
27.32
28.80
29.72
31.39
33.13
26.82
4.95%
4.40%
28
12.29
Revenue growth%
24.00
23.91
21.63
21.11
19.76
17.22
17.41
15.15
18.01
18.94
22.11
17.41
19.35
8
15.45
Gross margin%
23.64
23.37
20.49
19.22
18.40
20.71
18.04
17.01
17.24
14.26
12.59
17.24
18.81
16
16.22
Operating margin%
22.35
24.82
24.11
26.40
23.92
24.56
24.35
23.33
25.96
25.20
12.38
24.56
24.45
67
11.39
Net margin%
14.75
12.76
13.25
12.10
14.25
16.93
16.63
13.83
13.68
11.56
28.33
13.83
13.76
20
27.10
P/E ratio (avg)x
15.89
14.83
16.75
16.54
15.41
17.39
19.05
20.65
22.75
23.92
32.46
20.65
17.07
47
19.05
EV/EBITx
43.36
40.75
45.34
43.03
48.67
55.07
61.35
71.72
71.20
76.82
16.50
71.20
51.87
10
17.96
FCF yield (avg)%
0.40
0.40
0.40
0.40
2.59
0.40
1.49
0.40
2.34
1.17
12.05
1.17
0.40
17
5.42
FCF margin%
1.85
2.22
4.62
6.08
4.80
2.68
5.00
3.65
0.75
3.37
19.31
3.37
3.51
46
0.750
FCF / Net incomex
0.342
0.357
0.335
0.358
0.368
0.357
0.340
0.290
0.308
0.294
1.108
0.308
0.341
58
17.15
ROIC%
15.31
15.02
15.00
13.38
11.19
13.64
15.26
13.08
11.42
10.15
7.09
13.08
13.51
9
3.26
Return on equity%
28.88
27.43
26.50
28.41
30.53
30.10
31.54
28.61
30.42
28.20
3.24
30.10
28.74
78
17.18
Return on assets%
14.51
15.01
13.21
10.68
9.91
10.43
8.24
6.85
4.55
6.59
3.10
6.85
10.17
41
—
EPS฿
—
—
—
—
—
—
—
—
—
—
—
1.79%
2.10%
—
28.31
EPS growth%
33.09
34.45
35.27
37.57
38.07
39.21
37.17
36.22
35.22
35.28
25.64
36.22
35.75
45
—
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
—
(6.35%)
(4.00%)
—
—
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
3.92%
0.81%
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
—
(0.24%)
0.38%
—
6.07
Div yield (avg)%
28.68
29.47
29.43
26.92
25.48
25.12
23.87
21.86
22.89
25.83
6.74
23.87
25.65
20
10.38
Payout ratio%
14.68
14.56
13.61
15.35
18.01
18.29
19.18
20.15
22.37
22.50
27.46
20.15
18.15
19
5.215
Shares (diluted)B
10.08
10.03
11.25
13.54
15.16
17.08
18.02
21.50
22.26
27.05
5.313
12.27%
12.21%
45
3.28
Buyback yield%
25.80
26.85
29.32
31.62
30.31
32.93
32.64
31.68
31.42
31.50
3.28
31.68
31.46
53
0.901
D/E ratiox
0.937
0.947
0.922
1.008
1.113
1.124
1.173
1.355
1.434
1.654
0.227
1.355
1.118
86
13.14
Enterprise value฿M
19.61
22.16
23.41
25.06
30.11
30.79
32.28
39.05
40.83
43.23
1.940
7.50%
9.99%
55
20.05
LT debt฿M
12.79
11.09
9.802
9.081
8.936
9.305
9.446
8.401
7.236
6.135
5.454
(7.25%)
(7.47%)
24
Revenue
฿33.13M
4.40%
1.00×
Cost of revenue
฿19.03M
4.77%
1.04×
Operating expenses
฿5.180M
3.92%
0.95×
Cash and investments
13.99%
Spread over hurdle
12.81%