18.93
Revenue฿M
111.3
111.3
114.1
113.2
113.2
116.3
117.9
118.7
123.1
124.6
19.70
1.94%
1.03%
58
18.40
Revenue growth%
11.97
9.55
11.90
10.28
11.61
13.86
12.95
15.20
15.84
18.08
21.40
15.20
12.46
74
11.54
Gross margin%
12.24
12.06
10.41
7.72
8.37
10.60
10.62
8.60
8.87
11.43
20.69
10.60
10.50
88
26.54
Operating margin%
11.85
10.98
8.31
6.35
7.86
7.66
10.56
7.64
7.04
6.59
17.30
7.64
7.76
64
29.54
Net margin%
9.45
11.60
10.86
10.16
9.72
8.71
7.83
8.93
7.23
5.22
27.60
7.83
9.19
50
37.96
P/E ratio (avg)x
10.42
9.830
10.14
9.304
8.482
8.155
8.927
10.02
9.341
9.679
34.58
9.341
9.510
77
32.59
EV/EBITx
58.99
61.75
66.70
78.18
81.02
90.57
91.09
99.45
115.8
125.4
34.19
99.45
85.79
76
7.69
FCF yield (avg)%
24.89
27.10
27.76
29.96
28.57
30.29
30.94
31.78
31.71
31.92
20.18
31.71
30.12
92
25.02
FCF margin%
7.93
10.31
10.78
13.25
10.48
11.45
11.01
12.21
10.20
12.13
18.78
11.45
10.89
17
1.003
FCF / Net incomex
1.571
1.813
1.978
1.998
2.170
2.161
2.101
2.086
2.163
2.484
0.227
2.161
2.093
90
11.02
ROIC%
20.78
17.94
19.46
20.45
21.00
19.23
19.05
16.48
16.73
17.81
15.18
17.81
19.14
8
26.66
Return on equity%
24.44
23.98
24.92
22.50
25.42
24.04
26.03
28.87
31.16
28.17
29.96
28.17
25.17
94
10.96
Return on assets%
15.46
15.92
15.88
13.16
14.46
12.69
14.04
14.89
14.45
14.55
6.30
14.45
14.51
57
0.07
EPS฿
0.07
0.07
0.08
0.09
0.10
0.10
0.11
0.12
0.14
0.15
0.08
9.19%
10.38%
—
8.36
EPS growth%
17.81
20.36
20.15
20.85
23.76
21.64
22.47
20.31
20.68
22.15
7.49
21.64
20.76
21
0.04
Bookvalue per sh฿
0.29
0.27
0.28
0.32
0.37
0.42
0.47
0.53
0.61
0.62
0.10
11.19%
7.28%
—
0.20
FCF per share฿
0.09
0.08
0.08
0.09
0.10
0.11
0.11
0.10
0.10
0.09
0.11
(0.17%)
0.85%
—
0.20
Dividend per sh฿
0.24
0.26
0.30
0.33
0.38
0.44
0.52
0.57
0.67
0.68
0.13
12.11%
11.92%
—
10.43
Div yield (avg)%
17.51
18.51
21.40
20.85
19.86
22.68
23.57
25.70
27.05
24.26
3.98
24.26
22.04
87
9.82
Payout ratio%
23.73
26.25
25.24
24.75
24.23
25.95
23.70
24.15
25.87
27.22
15.72
25.87
25.00
63
153.3
Shares (diluted)M
214.3
208.7
229.0
276.3
312.9
327.8
322.0
322.5
348.4
339.8
148.3
1.66%
4.66%
83
15.15
Buyback yield%
3.55
6.55
4.53
3.62
3.16
2.65
1.21
3.81
5.26
4.81
20.48
3.81
3.72
64
1.742
D/E ratiox
1.523
1.468
1.305
1.195
1.252
1.153
1.072
1.131
1.178
1.080
1.117
1.131
1.186
35
46.85
Enterprise value฿M
91.44
90.16
89.28
99.74
108.2
119.9
129.1
123.5
139.1
128.5
44.07
3.49%
4.38%
32
36.40
LT debt฿M
35.05
38.15
40.35
42.35
43.45
40.66
36.62
32.31
28.56
26.82
65.15
(9.20%)
(2.65%)
24
Revenue
฿124.6M
1.03%
1.00×
Cost of revenue
฿76.23M
1.29%
1.03×
Operating expenses
฿11.43M
(0.40%)
0.87×
Cash and investments
17.09%
Spread over hurdle
27.26%