34.49
Revenue฿M
64.12
68.64
72.95
78.43
84.87
90.04
97.53
103.3
110.4
117.8
36.25
6.78%
7.06%
36
27.35
Revenue growth%
13.81
10.91
10.61
7.98
7.74
10.40
8.85
5.96
4.62
7.39
2.99
7.39
8.41
40
21.25
Gross margin%
10.95
9.34
11.04
10.72
11.16
13.58
12.63
10.49
11.39
10.13
16.03
11.39
11.00
66
6.09
Operating margin%
7.39
5.69
3.38
2.15
2.38
5.12
3.90
3.07
3.65
3.84
26.75
3.84
3.75
66
7.02
Net margin%
11.20
13.36
16.34
15.65
14.61
13.45
10.66
8.85
6.78
8.10
15.69
8.85
12.28
68
11.88
P/E ratio (avg)x
21.20
23.12
21.43
22.84
20.14
21.57
20.40
21.49
22.84
24.92
13.45
21.57
21.53
89
18.36
EV/EBITx
11.86
11.63
12.44
13.37
12.46
13.02
13.64
12.56
11.21
11.66
28.16
12.56
12.45
19
23.74
FCF yield (avg)%
20.81
19.69
19.99
21.11
21.06
20.36
20.90
22.83
20.52
22.86
5.69
20.90
20.86
38
25.80
FCF margin%
13.23
11.23
9.62
8.13
7.67
5.60
7.54
7.60
7.52
9.39
29.29
7.54
7.90
32
1.234
FCF / Net incomex
0.626
0.587
0.552
0.552
0.602
0.589
0.518
0.517
0.460
0.469
1.121
0.517
0.552
48
17.38
ROIC%
25.33
23.27
21.88
24.05
23.06
20.25
18.76
17.89
18.28
20.39
5.42
18.76
21.13
75
24.47
Return on equity%
26.24
27.72
25.07
24.57
25.36
28.15
28.83
30.00
30.72
28.09
13.19
28.83
27.91
26
28.55
Return on assets%
24.15
24.27
22.50
21.87
19.79
22.10
22.74
23.56
22.47
21.98
7.57
22.47
22.49
78
0.06
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
0.06%
(3.27%)
—
4.10
EPS growth%
30.43
31.75
32.23
30.65
31.19
32.22
30.24
30.23
32.88
35.73
8.80
32.22
31.47
30
0.09
Bookvalue per sh฿
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.04
0.07
1.13%
(0.62%)
—
0.03
FCF per share฿
0.10
0.09
0.11
0.12
0.14
0.15
0.18
0.19
0.21
0.24
0.09
12.25%
10.01%
—
0.05
Dividend per sh฿
0.06
0.06
0.05
0.05
0.06
0.05
0.05
0.04
0.04
0.04
0.05
(7.99%)
(6.57%)
—
27.33
Div yield (avg)%
29.30
27.93
25.51
22.97
20.26
19.21
19.32
19.96
19.48
21.00
10.53
19.48
20.63
54
4.43
Payout ratio%
13.12
11.78
13.41
14.29
15.21
14.66
12.17
12.61
13.08
12.46
11.19
12.61
13.10
41
0.536
Shares (diluted)B
0.760
0.862
0.879
0.937
1.071
1.097
0.996
0.963
0.924
0.872
0.522
(4.03%)
1.47%
26
6.36
Buyback yield%
7.24
7.69
7.54
5.38
5.56
4.05
4.72
3.32
2.47
2.76
19.16
3.32
5.05
84
0.620
D/E ratiox
0.917
0.988
0.895
0.988
0.989
0.923
0.973
0.881
0.957
1.013
1.374
0.957
0.965
32
83.77
Enterprise value฿M
73.87
69.94
67.01
77.65
83.33
89.50
94.93
105.4
118.2
132.2
28.49
9.67%
6.06%
64
36.47
LT debt฿M
86.01
76.67
75.94
69.82
70.96
72.98
80.03
84.39
93.81
97.47
37.94
6.55%
0.19%
64
Revenue
฿117.8M
7.06%
1.00×
Cost of revenue
฿65.19M
7.23%
1.02×
Operating expenses
฿24.86M
7.18%
1.01×
Cash and investments
16.36%