34.16
Revenue฿M
90.10
93.87
98.64
101.3
105.0
110.2
114.0
117.9
119.3
124.2
36.91
3.42%
3.56%
72
16.94
Revenue growth%
1.45
0.40
2.82
2.29
4.97
6.12
8.15
6.72
7.48
8.26
2.90
7.48
5.55
17
17.14
Gross margin%
29.27
31.22
30.24
32.67
33.20
33.20
32.02
29.13
31.49
33.27
20.13
32.02
31.75
18
15.16
Operating margin%
0.40
2.79
4.34
2.22
0.40
0.40
1.79
3.52
5.08
7.54
29.60
3.52
2.50
28
19.93
Net margin%
23.52
24.81
26.98
26.86
25.17
25.24
26.09
29.07
27.04
24.35
20.80
26.09
25.66
16
34.12
P/E ratio (avg)x
10.46
10.42
10.02
9.076
8.418
8.384
8.151
8.224
8.031
7.442
18.00
8.151
8.401
82
37.98
EV/EBITx
37.17
38.41
38.04
42.59
46.30
49.61
54.54
61.46
63.87
67.83
15.36
61.46
47.95
35
17.16
FCF yield (avg)%
14.70
15.55
15.94
15.82
16.56
14.21
13.18
13.70
16.48
17.48
12.49
14.21
15.68
19
26.66
FCF margin%
8.50
8.29
8.83
11.26
8.62
8.25
10.13
11.66
9.31
9.47
20.97
9.47
9.07
63
0.819
FCF / Net incomex
1.256
1.192
1.242
1.158
1.112
1.036
0.912
0.794
0.760
0.759
1.337
0.794
1.074
21
29.36
ROIC%
16.81
14.38
13.49
12.47
9.58
9.84
10.72
13.22
16.16
14.59
12.27
13.22
13.35
68
7.77
Return on equity%
33.99
31.32
31.69
32.11
31.58
31.57
28.98
30.59
33.34
34.05
22.14
31.57
31.63
58
19.89
Return on assets%
6.03
6.32
6.48
6.21
5.21
6.99
4.41
2.97
2.84
0.80
11.35
2.97
5.62
26
0.07
EPS฿
0.11
0.10
0.11
0.10
0.09
0.09
0.10
0.09
0.09
0.10
0.07
0.87%
0.09%
—
28.03
EPS growth%
28.72
26.28
25.13
27.46
28.88
30.03
30.34
33.15
30.38
29.44
23.47
30.34
29.16
84
0.08
Bookvalue per sh฿
0.09
0.08
0.07
0.07
0.06
0.06
0.07
0.08
0.08
0.08
0.04
5.04%
(0.92%)
—
0.07
FCF per share฿
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
3.27%
5.79%
—
0.13
Dividend per sh฿
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.08
4.88%
3.89%
—
20.06
Div yield (avg)%
8.97
6.54
9.04
9.62
11.70
11.09
11.53
14.06
16.47
14.64
24.29
14.06
11.31
68
19.07
Payout ratio%
26.62
28.83
27.73
28.38
30.65
28.17
27.36
26.36
24.25
26.31
16.72
26.36
27.54
55
0.667
Shares (diluted)B
0.774
0.858
0.917
0.849
0.957
0.940
1.030
1.023
0.989
0.986
0.674
0.60%
2.81%
14
10.85
Buyback yield%
3.72
6.14
8.80
9.31
7.70
7.03
4.38
5.23
6.74
9.09
9.33
6.74
6.88
44
0.562
D/E ratiox
1.344
1.268
1.360
1.202
1.105
1.132
0.988
0.845
0.867
0.807
0.376
0.867
1.118
94
120.7
Enterprise value฿M
88.22
86.65
89.12
93.31
95.13
101.6
111.7
108.1
103.7
94.31
39.38
(0.17%)
1.03%
17
83.44
LT debt฿M
59.38
62.97
54.06
46.36
41.24
44.71
44.95
41.87
42.04
38.15
67.02
(1.54%)
(3.59%)
51
Revenue
฿124.2M
3.56%
1.00×
Cost of revenue
฿82.68M
3.43%
0.99×
Operating expenses
฿14.80M
4.21%
1.06×
Goodwill & intangibles
15.49%