51.11
Revenue฿M
45.72
48.60
52.93
56.04
61.35
65.24
69.54
75.34
79.51
86.43
53.44
7.09%
7.55%
37
3.61
Revenue growth%
2.86
5.39
5.46
4.78
6.95
7.26
7.53
8.85
6.81
7.89
20.81
7.53
6.88
56
11.57
Gross margin%
12.30
13.55
15.82
13.49
10.51
12.58
11.03
11.79
13.42
16.36
29.53
12.58
13.00
62
21.63
Operating margin%
24.02
23.06
20.83
20.18
18.40
15.87
16.31
16.22
16.61
13.79
27.87
16.22
17.50
56
27.60
Net margin%
21.47
20.02
20.65
18.89
21.41
18.98
18.79
21.75
22.58
22.74
17.81
21.75
21.03
83
22.59
P/E ratio (avg)x
17.10
18.83
21.14
20.78
24.17
24.07
25.56
24.92
26.18
25.14
18.61
25.14
24.12
75
32.44
EV/EBITx
14.75
14.36
15.79
16.44
19.29
22.17
23.18
24.85
24.67
23.93
11.22
23.93
20.73
72
24.40
FCF yield (avg)%
16.53
15.26
16.52
15.32
14.61
16.17
18.60
20.54
20.48
23.08
24.13
20.48
16.53
27
26.68
FCF margin%
9.44
9.08
10.77
11.35
12.76
10.75
8.61
11.59
14.53
13.13
14.76
11.59
11.06
56
1.497
FCF / Net incomex
1.391
1.502
1.316
1.114
1.034
1.091
1.101
1.032
1.000
1.052
0.161
1.052
1.096
85
22.92
ROIC%
18.55
16.19
18.61
18.01
15.56
17.19
17.22
18.12
15.26
18.19
28.72
17.22
17.62
47
19.61
Return on equity%
13.32
11.39
11.22
11.13
9.35
11.90
8.99
6.95
5.80
8.35
24.35
8.35
10.24
20
28.28
Return on assets%
9.52
9.72
7.95
9.05
9.89
12.21
13.53
12.43
13.04
15.37
24.81
13.04
11.05
72
0.02
EPS฿
0.09
0.10
0.10
0.09
0.10
0.11
0.10
0.11
0.11
0.10
0.02
0.66%
2.12%
—
12.17
EPS growth%
25.16
24.73
21.84
19.44
21.71
23.01
23.39
23.71
21.49
22.43
12.14
23.01
22.72
36
0.02
Bookvalue per sh฿
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
2.68%
1.77%
—
0.02
FCF per share฿
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.06
8.62%
5.73%
—
0.05
Dividend per sh฿
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.05
(5.75%)
(5.63%)
—
2.90
Div yield (avg)%
35.60
34.10
31.18
33.65
35.75
33.20
34.91
32.01
30.29
30.41
18.62
32.01
33.42
26
13.56
Payout ratio%
17.40
14.65
13.71
11.96
11.83
12.09
11.36
10.25
8.78
11.76
16.53
11.36
11.90
42
238.2
Shares (diluted)M
235.4
252.5
282.4
301.1
301.3
271.5
270.2
252.2
238.9
233.4
240.7
(4.98%)
(0.71%)
38
5.65
Buyback yield%
24.05
22.17
21.00
19.91
18.62
17.12
17.92
17.06
16.47
18.77
9.22
17.12
18.69
31
0.819
D/E ratiox
1.378
1.434
1.394
1.297
1.311
1.171
1.236
1.105
1.121
1.211
0.612
1.171
1.267
27
35.31
Enterprise value฿M
3.738
3.820
3.814
3.452
3.497
3.352
3.593
3.575
3.793
4.158
19.48
3.52%
1.34%
52
40.23
LT debt฿M
23.78
27.50
27.75
32.28
33.04
31.81
33.29
38.67
38.16
35.86
30.98
1.65%
4.12%
88
Revenue
฿86.43M
7.55%
1.00×
Cost of revenue
฿44.41M
7.35%
0.98×
Operating expenses
฿18.44M
7.90%
1.03×
Spread over hurdle
14.73%