45.88
Revenue฿M
32.84
34.99
37.48
39.93
41.87
45.39
48.82
52.62
54.70
58.06
48.91
6.75%
6.26%
52
20.98
Revenue growth%
18.29
15.48
18.01
18.87
15.89
18.38
18.88
19.54
21.00
18.23
5.88
18.88
18.34
44
10.77
Gross margin%
4.41
3.42
5.16
4.78
2.61
5.42
7.53
4.54
6.60
5.72
21.85
5.72
4.97
34
4.62
Operating margin%
14.37
15.18
13.96
12.16
12.04
14.62
13.43
14.24
15.14
16.91
9.31
14.62
14.31
53
14.87
Net margin%
6.75
6.66
8.60
11.43
12.83
10.31
12.85
12.93
13.32
15.92
11.24
12.93
12.13
36
28.40
P/E ratio (avg)x
38.44
44.27
42.33
41.40
42.79
45.18
42.34
43.80
43.58
45.03
15.77
43.80
43.19
35
35.63
EV/EBITx
18.57
22.06
22.60
22.52
22.17
26.26
30.78
35.57
40.48
47.64
10.97
35.57
24.43
44
7.96
FCF yield (avg)%
30.63
28.92
30.77
31.63
31.68
29.43
28.35
28.67
26.72
25.11
13.12
28.35
29.18
13
3.23
FCF margin%
28.47
30.05
32.68
34.89
34.37
33.85
32.86
34.75
35.78
35.80
27.22
34.75
34.11
94
1.335
FCF / Net incomex
1.839
1.783
1.695
1.800
1.992
1.812
1.911
2.089
1.999
1.975
1.530
1.975
1.875
40
19.53
ROIC%
3.79
3.11
5.36
4.71
6.07
4.90
7.04
5.63
5.28
3.94
16.39
5.28
5.09
46
3.49
Return on equity%
11.54
14.40
11.43
10.60
11.97
12.60
12.18
13.79
12.40
10.45
8.54
12.40
12.08
52
9.17
Return on assets%
1.83
2.82
1.22
0.40
0.40
2.41
0.55
1.52
1.58
1.39
16.92
1.52
1.46
12
0.16
EPS฿
0.08
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.18
(0.92%)
(3.65%)
—
29.26
EPS growth%
7.61
9.75
7.37
6.04
4.28
3.54
5.78
6.45
3.84
6.61
12.24
5.78
6.24
10
0.13
Bookvalue per sh฿
0.30
0.35
0.41
0.48
0.49
0.55
0.65
0.69
0.71
0.86
0.17
11.71%
12.15%
—
0.17
FCF per share฿
0.15
0.14
0.13
0.13
0.13
0.11
0.12
0.11
0.10
0.09
0.12
(6.93%)
(5.19%)
—
0.12
Dividend per sh฿
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.11
(2.10%)
(2.19%)
—
24.08
Div yield (avg)%
12.02
10.97
11.00
13.02
10.13
10.84
8.27
9.44
11.21
11.99
21.29
10.84
10.98
86
16.68
Payout ratio%
21.69
23.77
23.85
23.43
23.43
24.81
23.88
24.29
22.99
23.32
7.98
23.88
23.60
64
110.0
Shares (diluted)M
99.43
91.46
95.50
103.2
110.7
115.4
108.2
97.92
108.5
101.3
106.6
(1.76%)
0.20%
84
24.40
Buyback yield%
0.73
0.40
0.40
0.40
2.83
5.68
6.58
9.47
10.98
13.54
18.31
9.47
4.26
51
1.661
D/E ratiox
0.991
1.031
1.078
0.947
0.961
0.960
0.845
0.919
0.985
1.027
0.635
0.960
0.973
56
50.18
Enterprise value฿M
15.15
16.72
17.69
18.71
18.47
19.42
20.71
22.24
22.73
26.14
50.19
7.19%
6.54%
22
30.64
LT debt฿M
5.490
5.739
6.574
6.959
7.639
7.950
9.282
11.04
11.06
11.69
47.11
8.88%
8.80%
90
Revenue
฿58.06M
6.26%
1.00×
Cost of revenue
฿36.77M
5.75%
0.95×
Operating expenses
฿11.50M
7.10%
1.08×