25.81
Revenue฿M
120.5
122.5
124.1
125.9
127.7
126.7
124.1
123.0
121.9
122.5
27.75
(0.83%)
0.01%
74
5.13
Revenue growth%
28.92
30.69
32.83
34.87
34.89
33.61
30.99
29.75
31.07
28.99
15.03
30.99
31.03
93
13.25
Gross margin%
8.67
11.57
8.69
10.64
13.12
15.15
14.75
14.49
16.59
16.85
11.09
15.15
13.81
66
20.37
Operating margin%
0.56
0.40
0.40
2.86
3.18
1.34
0.40
0.40
0.40
0.40
8.80
0.40
0.40
13
18.92
Net margin%
24.79
27.18
28.37
31.18
28.38
26.16
24.83
26.83
29.32
31.26
25.63
26.83
27.78
60
15.13
P/E ratio (avg)x
57.70
61.32
70.92
82.32
87.26
85.74
87.50
88.00
88.68
102.2
6.802
88.00
86.50
13
23.49
EV/EBITx
48.86
56.09
55.39
56.64
64.52
68.98
77.69
87.90
100.6
115.6
25.30
87.90
66.75
37
18.04
FCF yield (avg)%
3.74
3.12
4.14
7.05
6.30
4.05
4.61
7.03
4.80
7.19
15.86
4.80
4.70
71
27.27
FCF margin%
5.76
6.49
6.46
3.48
3.35
6.19
7.99
8.48
8.46
11.08
14.15
8.46
6.47
50
1.418
FCF / Net incomex
1.027
0.927
0.827
0.761
0.788
0.848
0.869
0.781
0.725
0.644
1.576
0.781
0.807
50
17.71
ROIC%
23.18
20.33
17.61
19.35
19.92
18.77
19.32
19.84
19.81
17.27
4.16
19.32
19.58
6
4.91
Return on equity%
4.53
5.34
4.14
3.52
6.18
8.82
9.33
11.91
14.85
12.60
28.92
11.91
7.50
47
28.27
Return on assets%
6.53
4.54
5.25
5.32
3.88
2.63
3.66
2.95
0.40
0.40
19.57
2.63
3.77
72
0.04
EPS฿
0.16
0.15
0.17
0.16
0.17
0.17
0.16
0.16
0.18
0.18
0.04
1.30%
2.43%
—
23.11
EPS growth%
11.43
9.76
6.85
4.47
3.96
6.37
5.04
2.18
4.95
2.50
23.15
4.95
4.99
19
0.07
Bookvalue per sh฿
0.26
0.28
0.32
0.35
0.43
0.47
0.50
0.58
0.58
0.58
0.03
6.42%
9.25%
—
0.09
FCF per share฿
0.14
0.15
0.17
0.19
0.20
0.25
0.29
0.32
0.31
0.37
0.05
12.47%
11.11%
—
0.08
Dividend per sh฿
0.16
0.18
0.19
0.21
0.22
0.25
0.23
0.24
0.26
0.27
0.10
3.89%
5.09%
—
11.86
Div yield (avg)%
13.80
16.40
16.90
17.54
17.75
20.02
19.96
21.40
20.17
22.06
26.05
20.17
18.85
36
23.48
Payout ratio%
19.08
16.37
16.05
17.19
15.03
13.62
16.48
16.62
19.61
18.49
7.33
16.62
16.55
56
675.5
Shares (diluted)M
664.7
579.2
575.3
579.0
623.3
585.4
554.1
557.6
606.4
579.7
669.8
(1.44%)
(1.64%)
69
8.83
Buyback yield%
3.04
4.92
5.62
8.29
6.66
8.99
10.34
9.89
7.91
8.26
2.64
8.99
8.08
49
0.557
D/E ratiox
0.357
0.324
0.314
0.289
0.261
0.265
0.286
0.294
0.308
0.329
0.578
0.294
0.301
47
155.6
Enterprise value฿M
169.9
196.3
224.4
254.3
275.5
275.8
298.1
349.2
362.7
395.0
96.18
7.47%
9.47%
41
55.52
LT debt฿M
82.98
84.09
95.15
108.7
120.5
123.5
132.4
131.0
129.5
144.6
15.86
3.71%
6.39%
36
Revenue
฿122.5M
0.01%
1.00×
Cost of revenue
฿85.75M
0.23%
1.02×
Operating expenses
฿18.48M
(0.07%)
0.99×