90.58
Revenue฿M
310.2
309.3
307.4
311.1
319.3
323.4
324.1
327.8
335.7
341.2
92.54
1.33%
1.25%
51
4.76
Revenue growth%
21.53
24.13
22.86
20.42
23.35
22.62
25.11
25.83
27.57
27.96
20.80
25.83
23.74
25
18.09
Gross margin%
14.84
17.43
20.00
17.73
19.20
19.02
16.72
16.37
17.05
15.54
9.76
16.72
17.24
77
17.56
Operating margin%
7.41
7.19
7.28
7.83
10.09
7.91
9.63
11.04
8.34
6.65
20.02
8.34
7.87
76
28.40
Net margin%
8.29
6.91
6.86
9.11
10.03
9.50
8.67
10.72
7.98
7.43
8.04
8.67
8.48
34
37.12
P/E ratio (avg)x
11.00
11.18
10.87
11.91
13.54
12.99
12.30
13.87
12.96
12.03
33.51
12.96
12.17
58
7.134
EV/EBITx
21.53
20.85
19.93
19.82
20.69
19.23
19.50
19.67
18.30
19.18
16.99
19.23
19.75
40
15.42
FCF yield (avg)%
18.81
21.48
18.97
17.31
18.55
21.16
22.32
19.82
19.41
18.82
6.78
19.82
19.19
81
7.86
FCF margin%
12.82
10.82
10.89
11.43
8.89
11.73
8.99
8.82
7.85
8.04
26.45
8.82
9.91
14
0.563
FCF / Net incomex
2.565
2.749
2.690
2.767
2.706
2.743
2.691
2.744
2.734
2.748
1.772
2.743
2.739
62
23.27
ROIC%
6.23
8.02
10.97
10.75
9.93
11.70
12.11
12.40
14.91
15.79
2.33
12.40
11.34
19
5.28
Return on equity%
18.24
16.02
14.09
13.67
10.90
13.01
10.58
10.75
8.95
7.22
2.69
10.58
11.96
53
29.68
Return on assets%
29.14
31.65
29.16
30.98
31.83
32.99
35.22
33.66
35.78
35.27
18.18
35.22
32.41
51
0.03
EPS฿
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.03
0.03
0.03
1.86%
1.43%
—
22.98
EPS growth%
11.71
9.52
9.23
8.03
7.40
7.79
7.24
9.49
10.08
7.20
9.01
7.79
8.63
44
0.03
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
6.83%
3.12%
—
0.02
FCF per share฿
0.01
0.01
0.01
—
—
—
—
—
—
—
0.02
(6.07%)
(6.12%)
—
0.02
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
0.01
1.61%
0.45%
—
4.45
Div yield (avg)%
24.07
24.91
27.85
29.30
27.70
25.37
26.48
26.25
27.59
28.26
17.75
26.48
27.04
17
19.15
Payout ratio%
19.64
18.87
19.97
17.32
19.88
20.46
18.66
16.52
18.25
20.02
26.09
18.66
19.26
93
3.504
Shares (diluted)B
3.249
3.574
3.399
3.627
3.917
4.223
4.451
4.179
4.451
4.664
3.391
3.55%
4.65%
9
20.00
Buyback yield%
17.84
15.06
14.99
14.72
13.36
12.58
14.45
11.96
13.03
12.01
29.41
12.58
13.91
65
0.576
D/E ratiox
1.819
2.075
2.209
2.410
2.819
2.726
2.575
2.562
2.869
2.741
1.544
2.726
2.568
58
169.7
Enterprise value฿M
76.50
83.55
77.26
76.03
72.68
72.94
76.07
71.92
71.44
72.51
15.50
(0.05%)
0.18%
35
121.5
LT debt฿M
476.9
450.0
493.4
481.6
489.3
474.3
474.4
530.2
608.0
593.3
270.6
3.93%
3.05%
28
Revenue
฿341.2M
1.25%
1.00×
Cost of revenue
฿224.1M
1.07%
0.98×
Operating expenses
฿74.88M
1.38%
1.01×
Goodwill & intangibles
18.04%
Property and equipment
16.54%
Spread over hurdle
51.67%