19.63
Revenue฿M
62.82
67.02
72.54
78.82
84.50
90.60
100.3
110.4
122.0
133.8
20.67
9.63%
8.95%
12
20.81
Revenue growth%
11.17
12.88
11.92
11.77
13.11
10.46
12.35
12.37
14.52
13.05
14.45
12.37
12.36
23
21.60
Gross margin%
9.93
9.82
12.44
9.73
7.93
9.69
7.17
9.68
11.42
12.76
21.13
9.69
9.77
24
26.15
Operating margin%
3.06
2.35
3.02
2.53
0.40
2.55
1.47
3.66
6.11
6.52
25.33
3.66
2.78
46
3.14
Net margin%
21.46
19.11
18.00
17.55
16.44
15.72
16.20
13.91
14.45
13.19
7.63
14.45
16.32
54
27.34
P/E ratio (avg)x
11.85
11.83
12.60
12.07
11.32
11.65
11.30
11.48
12.52
11.52
34.79
11.52
11.74
12
26.00
EV/EBITx
44.53
42.88
40.73
36.53
34.87
37.47
35.54
35.17
39.35
39.41
19.25
37.47
38.41
49
11.35
FCF yield (avg)%
27.49
29.52
30.52
30.62
33.00
30.02
27.48
27.81
30.18
31.53
6.85
30.02
30.10
65
23.07
FCF margin%
3.50
6.24
6.44
7.06
9.50
9.86
11.67
14.17
11.52
12.02
27.52
11.67
9.68
55
0.295
FCF / Net incomex
0.843
0.941
0.934
0.961
1.049
0.998
1.040
1.062
1.079
1.049
1.354
1.049
1.019
63
20.09
ROIC%
27.70
28.65
31.10
32.83
33.51
30.68
27.76
29.49
28.72
27.31
10.97
28.72
29.11
51
9.11
Return on equity%
28.68
27.53
26.86
29.72
28.41
27.79
30.06
29.22
31.95
32.80
27.65
30.06
28.95
27
5.15
Return on assets%
28.75
29.97
31.09
28.19
26.61
26.75
25.19
24.92
27.40
24.76
12.52
25.19
27.08
56
0.02
EPS฿
0.07
0.08
0.09
0.10
0.11
0.10
0.10
0.12
0.12
0.12
0.02
1.72%
5.75%
—
19.29
EPS growth%
23.16
23.16
26.01
25.13
27.51
29.36
26.62
27.77
26.82
25.83
7.89
26.82
26.32
62
0.05
Bookvalue per sh฿
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.02
2.13%
5.88%
—
0.05
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.02
3.28%
2.77%
—
0.02
Dividend per sh฿
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.01
(5.71%)
(1.95%)
—
5.59
Div yield (avg)%
22.83
20.14
18.91
16.46
15.76
16.54
14.04
16.10
18.57
20.65
13.02
16.54
17.56
9
3.87
Payout ratio%
23.46
24.70
26.82
27.64
30.18
31.03
28.98
29.28
28.29
31.28
27.02
29.28
28.64
62
0.770
Shares (diluted)B
1.236
1.400
1.400
1.432
1.635
1.646
1.580
1.558
1.744
1.688
0.802
0.64%
4.07%
28
20.10
Buyback yield%
25.72
25.73
23.14
23.83
25.22
27.58
30.56
28.66
29.49
30.68
16.49
29.49
26.66
46
0.654
D/E ratiox
2.421
2.505
3.012
3.117
3.188
3.128
3.650
3.995
3.935
4.465
0.649
3.935
3.158
21
43.59
Enterprise value฿M
38.51
34.31
30.49
29.19
32.33
35.59
39.18
37.92
42.39
47.58
82.07
8.04%
1.37%
22
75.10
LT debt฿M
51.92
53.79
54.99
60.33
59.51
65.76
70.02
73.62
74.78
80.97
67.01
6.35%
4.29%
18
Revenue
฿133.8M
8.95%
1.00×
Cost of revenue
฿70.15M
9.06%
1.01×
Operating expenses
฿21.90M
8.58%
0.97×
Cash and investments
19.81%
Spread over hurdle
20.13%