92.48
Revenue฿M
50.01
55.16
58.12
64.00
69.75
75.07
82.23
87.22
94.58
100.6
99.16
7.60%
8.17%
75
5.50
Revenue growth%
22.09
20.87
20.96
22.20
25.19
25.18
26.43
28.93
29.06
30.16
20.19
28.93
25.18
54
9.03
Gross margin%
22.43
19.86
17.49
18.76
21.42
23.40
25.55
28.13
25.95
24.32
12.24
25.55
22.92
39
6.60
Operating margin%
10.91
11.85
10.00
9.74
11.17
10.99
13.57
14.39
13.98
14.94
9.40
13.98
11.51
92
4.12
Net margin%
16.98
16.46
16.40
18.59
17.65
15.25
14.23
15.46
14.10
16.38
10.41
15.25
16.39
35
7.557
P/E ratio (avg)x
16.92
18.45
17.17
16.36
17.39
19.89
21.60
20.44
22.99
21.42
18.90
21.42
19.17
90
6.226
EV/EBITx
19.74
22.77
25.72
29.74
30.64
31.48
33.65
36.88
40.78
40.30
18.23
36.88
31.06
32
2.59
FCF yield (avg)%
20.28
20.08
21.45
19.45
22.26
22.46
20.57
22.94
23.49
21.63
22.30
22.46
21.54
7
2.30
FCF margin%
12.73
13.17
13.29
13.97
14.24
11.53
13.32
13.16
14.61
13.29
28.19
13.29
13.29
62
1.103
FCF / Net incomex
2.317
2.641
2.561
3.008
3.562
3.831
3.798
3.937
4.040
3.986
0.561
3.937
3.680
49
8.73
ROIC%
4.04
5.45
7.30
6.51
6.78
7.96
8.75
6.67
4.16
6.04
16.88
6.67
6.59
81
17.69
Return on equity%
6.93
6.42
6.37
3.77
2.50
2.88
1.91
2.35
5.33
8.28
12.89
2.88
4.55
79
5.04
Return on assets%
24.12
25.30
22.97
25.70
28.15
30.33
27.50
25.48
22.99
20.18
22.46
25.48
25.39
37
0.08
EPS฿
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.08
7.86%
7.50%
—
26.83
EPS growth%
0.40
0.40
0.40
2.70
3.82
4.97
2.95
3.21
1.86
2.55
3.04
2.95
2.63
91
0.06
Bookvalue per sh฿
0.07
0.06
0.05
0.06
0.05
0.05
0.05
0.04
0.04
0.05
0.08
(2.09%)
(4.47%)
—
0.07
FCF per share฿
0.16
0.17
0.17
0.20
0.19
0.21
0.21
0.23
0.26
0.25
0.03
5.30%
5.52%
—
0.10
Dividend per sh฿
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.06
3.74%
6.51%
—
24.49
Div yield (avg)%
23.71
26.41
29.21
28.94
30.41
31.50
30.13
32.49
30.25
27.96
20.61
30.25
29.67
19
4.16
Payout ratio%
15.63
13.66
12.33
10.31
8.53
5.80
6.46
4.05
4.25
2.27
16.68
4.25
7.50
39
283.7
Shares (diluted)M
339.4
385.3
370.1
419.1
461.3
491.1
497.3
551.7
583.4
682.1
282.6
8.14%
6.80%
34
4.72
Buyback yield%
33.16
31.59
33.20
35.40
37.41
36.23
35.83
34.75
36.92
34.13
28.50
35.83
35.07
77
1.532
D/E ratiox
0.678
0.642
0.563
0.508
0.522
0.521
0.533
0.476
0.464
0.453
1.120
0.476
0.521
17
59.80
Enterprise value฿M
20.91
21.00
18.78
18.22
19.49
21.12
19.56
18.02
16.53
16.23
26.55
(3.59%)
(3.71%)
14
59.69
LT debt฿M
49.74
50.93
52.65
57.68
56.12
55.54
55.36
58.56
52.50
55.56
58.98
(0.20%)
0.36%
94
Revenue
฿100.6M
8.17%
1.00×
Cost of revenue
฿47.20M
8.65%
1.05×
Operating expenses
฿22.85M
7.57%
0.95×