158.1
Revenue฿M
224.7
228.0
232.8
231.9
236.7
240.2
240.4
240.2
242.1
247.7
169.3
0.92%
1.21%
8
23.28
Revenue growth%
19.48
20.71
22.43
23.22
23.15
21.05
18.62
18.07
15.47
16.34
9.93
18.07
20.09
89
29.91
Gross margin%
14.25
16.02
14.80
14.42
16.18
17.59
15.82
18.62
20.01
19.86
18.12
18.62
16.10
17
29.91
Operating margin%
18.72
19.51
21.88
22.17
20.61
22.44
21.29
21.43
20.99
22.45
5.62
21.43
21.36
54
5.05
Net margin%
23.02
20.06
20.06
17.46
14.68
11.94
10.33
12.83
13.06
14.53
6.11
12.83
14.60
45
30.06
P/E ratio (avg)x
31.24
30.63
33.47
33.59
31.49
35.11
34.72
34.30
36.52
39.11
12.42
35.11
33.94
69
17.34
EV/EBITx
40.89
43.10
49.48
51.47
48.20
46.98
53.86
50.71
51.26
56.33
20.60
51.26
50.09
78
12.92
FCF yield (avg)%
28.34
26.72
25.97
25.80
28.17
26.58
25.45
22.64
25.37
24.79
20.83
25.37
25.89
39
6.05
FCF margin%
6.08
7.70
6.84
6.62
8.46
7.03
4.50
2.62
0.77
0.40
4.85
2.62
6.35
7
0.417
FCF / Net incomex
2.402
2.419
2.730
3.004
3.036
3.308
3.903
4.435
5.277
6.022
1.001
4.435
3.172
7
2.37
ROIC%
9.89
9.43
9.01
11.00
9.64
11.63
11.22
11.93
11.48
8.67
16.12
11.48
10.45
64
15.94
Return on equity%
20.50
19.84
19.19
16.80
16.03
15.86
15.60
16.25
15.02
16.51
12.65
15.86
16.38
30
8.25
Return on assets%
20.56
20.71
21.67
21.18
23.07
24.77
22.62
22.88
21.17
22.61
9.63
22.62
22.14
86
0.07
EPS฿
0.07
0.09
0.09
0.10
0.10
0.10
0.10
0.11
0.11
0.12
0.07
3.67%
4.49%
—
7.33
EPS growth%
27.55
28.75
27.71
26.40
27.25
28.89
28.13
28.68
28.17
25.38
14.40
28.17
27.92
42
0.07
Bookvalue per sh฿
0.12
0.13
0.15
0.17
0.20
0.24
0.25
0.26
0.26
0.26
0.08
4.84%
7.54%
—
0.08
FCF per share฿
0.10
0.10
0.11
0.12
0.13
0.14
0.15
0.15
0.17
0.17
0.02
5.01%
5.91%
—
0.05
Dividend per sh฿
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.07
0.08
0.08
0.03
4.66%
4.04%
—
24.34
Div yield (avg)%
10.88
12.62
12.59
10.52
8.88
9.86
9.48
8.29
11.26
10.81
24.72
9.86
10.67
47
14.02
Payout ratio%
18.59
19.45
21.54
24.45
27.39
25.76
26.38
28.41
31.25
30.69
18.14
28.41
26.07
33
1.380
Shares (diluted)B
1.328
1.433
1.323
1.465
1.612
1.541
1.477
1.636
1.496
1.342
1.407
(3.60%)
(0.50%)
63
15.81
Buyback yield%
5.75
7.29
7.13
4.86
4.78
5.54
6.88
8.13
9.12
6.66
11.14
6.88
6.77
14
0.290
D/E ratiox
0.376
0.339
0.358
0.333
0.355
0.365
0.402
0.376
0.377
0.363
1.418
0.376
0.364
61
50.87
Enterprise value฿M
167.0
178.4
164.1
185.5
202.7
196.4
190.3
185.1
190.5
194.5
35.00
(0.81%)
1.55%
32
91.15
LT debt฿M
30.20
31.46
29.94
33.85
31.33
29.45
31.67
34.83
33.49
34.30
156.4
1.83%
2.07%
46
Revenue
฿247.7M
1.21%
1.00×
Cost of revenue
฿173.4M
1.21%
1.00×
Operating expenses
฿31.25M
1.68%
1.05×
Return on capital
119.54%
Spread over hurdle
111.81%