32.06
Revenue฿M
55.00
57.22
59.77
62.47
65.05
65.61
68.75
71.19
71.87
75.21
32.89
2.95%
3.42%
42
6.69
Revenue growth%
26.44
25.50
24.56
24.19
26.06
27.27
30.15
32.96
30.42
31.83
20.51
30.42
26.85
48
23.59
Gross margin%
28.65
28.92
26.92
25.80
24.49
25.25
22.78
19.97
17.67
18.13
25.19
19.97
24.87
68
19.37
Operating margin%
0.40
1.61
2.12
0.40
0.40
0.40
0.40
2.89
4.82
2.96
9.22
2.89
1.00
90
28.14
Net margin%
30.45
27.65
28.75
31.27
31.50
30.83
33.18
34.44
32.98
34.44
8.84
33.18
31.39
41
30.59
P/E ratio (avg)x
17.93
17.31
18.66
20.00
23.32
26.48
31.13
35.43
39.15
40.10
37.66
35.43
24.90
68
26.80
EV/EBITx
18.42
18.81
18.32
16.91
17.25
15.91
15.57
14.36
13.88
13.61
25.47
14.36
16.41
29
16.12
FCF yield (avg)%
4.77
6.75
6.06
8.85
9.24
6.72
5.30
2.31
3.45
4.13
2.70
4.13
5.68
29
23.65
FCF margin%
5.06
7.61
5.61
2.80
1.48
0.40
2.38
3.95
6.31
7.97
4.99
3.95
4.51
87
0.231
FCF / Net incomex
1.322
1.372
1.441
1.452
1.268
1.291
1.323
1.254
1.186
1.010
0.721
1.254
1.307
38
28.78
ROIC%
19.54
18.69
20.23
22.30
22.22
22.71
23.35
21.02
20.43
18.09
17.29
21.02
20.72
95
3.99
Return on equity%
12.55
12.59
11.82
13.57
15.57
14.18
16.88
15.68
12.89
15.14
14.52
15.14
13.87
90
24.13
Return on assets%
16.33
16.67
13.95
14.26
11.70
12.54
13.02
12.16
12.42
15.39
24.84
12.54
13.49
24
0.12
EPS฿
0.15
0.13
0.14
0.12
0.13
0.12
0.12
0.11
0.10
0.09
0.12
(6.91%)
(6.51%)
—
6.18
EPS growth%
25.08
27.80
30.32
29.06
30.33
29.49
26.94
24.85
24.46
26.85
5.83
26.85
27.37
6
0.12
Bookvalue per sh฿
0.23
0.24
0.22
0.21
0.22
0.22
0.22
0.24
0.26
0.24
0.04
1.85%
0.65%
—
0.09
FCF per share฿
0.25
0.27
0.30
0.31
0.30
0.34
0.37
0.41
0.40
0.44
0.17
7.86%
4.97%
—
0.05
Dividend per sh฿
0.21
0.21
0.21
0.23
0.21
0.19
0.17
0.17
0.16
0.17
0.19
(4.24%)
(1.64%)
—
24.66
Div yield (avg)%
27.73
29.82
27.93
25.62
27.82
26.64
25.31
22.96
25.07
22.28
29.02
25.07
26.13
92
12.16
Payout ratio%
6.01
3.53
3.16
2.86
0.40
1.26
3.58
4.13
6.99
9.24
9.54
4.13
3.55
27
226.1
Shares (diluted)M
392.4
436.5
400.2
415.9
463.0
448.2
501.8
489.1
462.0
487.5
226.0
1.04%
3.33%
73
19.22
Buyback yield%
10.72
13.54
14.30
16.64
14.17
17.01
18.81
18.34
18.68
21.02
11.15
18.68
16.83
17
0.520
D/E ratiox
2.028
1.938
1.802
1.997
2.020
1.988
1.862
2.013
1.842
1.991
1.718
1.988
1.990
20
18.60
Enterprise value฿M
62.72
67.50
70.01
62.21
60.72
59.17
52.25
56.08
59.29
64.29
2.965
1.15%
1.26%
85
24.61
LT debt฿M
10.33
9.761
10.02
10.25
10.54
9.908
10.19
11.45
13.22
14.91
29.29
7.18%
4.20%
50
Revenue
฿75.21M
3.42%
1.00×
Cost of revenue
฿39.15M
3.55%
1.01×
Operating expenses
฿10.44M
2.77%
0.94×
Goodwill & intangibles
19.60%
Cash and investments
15.25%