255.3
Revenue฿M
249.3
262.9
266.9
270.4
280.0
291.1
303.5
305.9
320.6
324.5
278.0
3.00%
3.20%
85
9.19
Revenue growth%
2.20
0.40
1.42
0.40
2.88
5.77
5.77
3.97
6.12
4.53
21.82
5.77
3.43
84
7.04
Gross margin%
4.00
2.29
3.41
4.86
3.15
2.13
3.91
4.58
7.52
4.72
17.64
4.58
3.95
72
19.52
Operating margin%
12.86
13.73
16.18
15.01
14.33
12.03
14.44
16.04
14.39
16.77
22.69
14.44
14.42
17
19.46
Net margin%
17.53
14.72
15.76
15.29
15.25
17.94
17.86
18.81
21.36
18.73
21.50
18.73
17.70
56
27.22
P/E ratio (avg)x
50.17
51.19
49.89
54.83
63.77
73.93
73.84
77.04
78.78
79.74
28.98
77.04
68.81
34
35.70
EV/EBITx
21.88
22.67
24.35
26.43
26.28
27.51
30.74
33.26
30.19
32.49
20.39
30.74
26.97
36
28.86
FCF yield (avg)%
27.57
28.34
29.57
30.28
27.99
28.91
31.84
31.85
34.42
31.99
20.96
31.85
29.92
65
17.80
FCF margin%
34.76
36.87
34.86
34.32
33.31
32.53
32.41
33.79
34.60
34.34
22.24
33.79
34.33
47
1.341
FCF / Net incomex
2.247
2.540
2.493
2.959
3.280
3.814
4.160
4.527
4.426
5.243
0.637
4.426
3.547
20
9.23
ROIC%
9.84
9.69
9.63
11.26
12.52
15.14
15.67
15.10
16.38
14.67
29.52
15.14
13.59
52
15.36
Return on equity%
27.45
25.37
24.08
23.06
24.02
22.56
23.28
25.69
23.44
23.90
22.82
23.44
23.96
5
6.87
Return on assets%
22.52
24.37
22.02
24.38
21.54
22.27
23.04
24.98
25.65
23.36
13.09
23.36
23.20
62
0.05
EPS฿
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.06
0.72%
0.49%
—
16.64
EPS growth%
11.00
10.87
11.09
11.83
13.02
10.09
8.21
7.61
9.12
7.06
21.31
8.21
10.48
56
0.05
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.06
5.58%
4.71%
—
0.02
FCF per share฿
0.06
0.07
0.07
0.08
0.09
0.11
0.12
0.14
0.13
0.13
0.01
7.91%
10.68%
—
0.04
Dividend per sh฿
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.05
0.05
0.05
0.03
(0.94%)
(1.17%)
—
10.29
Div yield (avg)%
25.56
25.73
28.09
30.79
33.03
33.63
32.26
31.19
32.92
34.37
13.49
32.92
31.72
88
4.06
Payout ratio%
14.29
14.45
16.96
18.14
20.91
19.77
22.67
25.65
28.18
29.38
3.46
25.65
20.34
76
1.483
Shares (diluted)B
1.661
1.674
1.813
1.878
2.094
2.077
2.145
2.545
2.723
2.757
1.505
5.65%
5.16%
79
13.57
Buyback yield%
15.07
16.39
13.80
16.43
14.59
14.04
16.31
18.79
21.15
22.90
10.35
18.79
16.35
33
0.785
D/E ratiox
0.692
0.740
0.817
0.787
0.855
0.911
0.983
0.916
0.878
0.875
1.655
0.911
0.865
46
52.85
Enterprise value฿M
228.8
234.4
234.2
215.0
218.4
227.3
220.6
225.1
241.7
240.2
43.21
1.93%
0.55%
60
164.8
LT debt฿M
41.02
45.31
45.57
46.00
53.66
61.81
72.60
80.35
93.77
107.8
285.2
14.98%
9.98%
63
Revenue
฿324.5M
3.20%
1.00×
Cost of revenue
฿227.2M
3.20%
1.00×
Operating expenses
฿64.20M
2.54%
0.94×