83.41
Revenue฿M
206.1
210.0
222.1
236.6
248.0
252.0
260.9
277.4
293.6
308.3
88.06
4.45%
4.44%
8
15.64
Revenue growth%
26.52
29.30
27.12
26.99
29.30
28.40
28.75
26.29
27.18
25.69
15.38
27.18
27.15
77
25.37
Gross margin%
23.57
24.61
25.14
23.74
24.33
22.10
23.45
24.30
25.98
27.87
2.98
24.30
24.31
30
12.14
Operating margin%
18.61
21.39
23.82
22.85
23.23
25.70
23.62
23.15
24.53
25.16
26.76
24.53
23.43
73
20.31
Net margin%
15.27
12.76
13.20
15.41
15.18
13.17
15.85
14.08
15.26
16.31
20.54
15.26
15.22
91
26.99
P/E ratio (avg)x
17.75
14.95
12.60
10.76
9.939
10.69
9.544
8.748
8.864
8.038
24.91
8.864
10.31
82
6.787
EV/EBITx
45.97
44.14
48.58
53.97
57.18
67.72
78.73
91.62
98.91
117.3
11.53
91.62
62.45
69
20.91
FCF yield (avg)%
24.65
24.54
22.15
21.61
21.43
20.57
20.41
21.32
24.22
26.45
21.04
21.32
21.88
46
28.00
FCF margin%
6.28
8.11
8.01
9.22
8.93
10.34
11.31
11.58
11.78
8.85
15.69
11.31
9.08
12
1.058
FCF / Net incomex
0.198
0.190
0.183
0.163
0.166
0.181
0.160
0.139
0.149
0.145
0.135
0.149
0.164
64
9.07
ROIC%
22.34
22.94
20.61
22.69
25.19
26.52
29.34
31.67
32.39
31.48
18.71
31.48
25.86
29
25.44
Return on equity%
13.66
11.05
11.92
10.06
10.37
11.93
10.04
11.99
11.14
9.94
6.76
11.14
11.10
44
16.01
Return on assets%
12.96
10.68
9.47
8.48
6.06
7.96
10.74
11.10
11.24
11.53
27.28
11.10
10.71
26
0.15
EPS฿
0.09
0.09
0.10
0.09
0.09
0.09
0.09
0.10
0.11
0.11
0.17
5.13%
1.86%
—
11.40
EPS growth%
5.59
6.91
8.39
6.48
5.67
7.03
4.68
3.63
5.55
3.56
6.81
4.68
5.63
46
0.03
Bookvalue per sh฿
0.11
0.10
0.09
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.05
(3.84%)
(5.28%)
—
0.05
FCF per share฿
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.08
(0.21%)
(0.48%)
—
0.14
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.11
(2.63%)
(1.26%)
—
20.02
Div yield (avg)%
10.78
11.22
11.86
13.46
11.66
10.98
10.32
10.26
9.15
11.40
10.03
10.32
11.10
29
26.21
Payout ratio%
22.65
24.75
23.78
22.33
23.53
24.23
23.27
22.03
20.64
22.09
10.67
22.09
22.96
93
463.7
Shares (diluted)M
535.9
544.5
521.8
598.1
566.0
582.5
579.0
596.3
565.0
551.1
460.2
(0.53%)
1.70%
50
3.83
Buyback yield%
3.81
0.94
0.40
0.40
0.40
2.47
5.30
2.44
3.87
2.63
24.60
2.63
2.46
78
0.361
D/E ratiox
1.695
1.718
1.730
1.830
1.838
1.656
1.605
1.683
1.880
1.935
0.514
1.683
1.724
30
106.6
Enterprise value฿M
112.9
133.9
155.3
168.0
192.3
211.9
241.5
251.4
264.5
292.4
19.91
8.74%
10.19%
56
237.0
LT debt฿M
199.2
177.2
156.6
158.1
166.1
177.9
178.3
185.1
186.7
164.3
41.22
(0.21%)
(1.00%)
39
Revenue
฿308.3M
4.44%
1.00×
Cost of revenue
฿170.0M
4.79%
1.03×
Operating expenses
฿64.71M
3.56%
0.92×
Cash and investments
15.43%
Goodwill & intangibles
15.18%
Spread over hurdle
78.81%