59.94
Revenue฿M
91.54
92.37
92.32
93.98
93.54
95.28
95.64
97.18
97.94
97.25
65.12
0.78%
0.90%
92
20.83
Revenue growth%
5.64
6.19
5.92
6.25
4.12
5.29
6.93
6.93
4.30
6.34
23.99
6.34
6.06
82
20.74
Gross margin%
14.43
14.83
16.59
17.76
16.05
14.12
15.33
18.12
18.02
18.01
10.88
18.01
16.32
87
3.55
Operating margin%
3.10
3.63
3.80
1.35
0.90
2.65
0.49
3.26
5.09
2.13
2.42
2.65
2.87
89
28.52
Net margin%
23.66
24.43
23.20
22.77
22.46
21.34
23.20
24.10
23.39
23.65
25.40
23.39
23.30
21
26.76
P/E ratio (avg)x
27.42
30.79
29.33
27.99
25.61
26.53
27.92
25.79
27.48
27.80
15.58
27.48
27.64
64
11.93
EV/EBITx
27.51
28.73
33.05
32.77
34.19
39.87
38.06
44.41
44.15
44.78
30.49
44.15
36.12
26
9.98
FCF yield (avg)%
14.03
15.79
15.62
18.08
18.45
16.65
15.59
16.58
13.91
15.17
27.43
15.59
15.70
63
23.77
FCF margin%
28.74
28.67
30.17
32.49
30.61
33.17
30.19
28.23
28.91
29.60
17.71
29.60
29.88
19
1.052
FCF / Net incomex
1.517
1.639
1.809
1.900
1.889
2.060
2.224
2.627
2.988
3.015
0.792
2.627
1.980
43
19.72
ROIC%
0.40
2.32
3.35
3.35
5.69
5.76
7.89
9.81
7.04
9.65
24.42
7.89
5.73
92
15.14
Return on equity%
12.92
10.33
7.89
6.37
5.14
5.40
2.60
3.64
3.55
5.11
4.86
3.64
5.27
61
20.51
Return on assets%
17.64
19.56
19.40
19.84
19.07
18.00
15.13
16.88
15.76
13.07
23.34
15.76
17.82
65
0.01
EPS฿
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.01
10.99%
8.32%
—
6.93
EPS growth%
14.34
12.21
15.11
17.48
15.27
15.33
16.71
16.82
18.98
17.26
2.52
16.82
16.02
79
—
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
—
(1.00%)
(1.47%)
—
0.01
FCF per share฿
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
—
12.78%
12.51%
—
0.01
Dividend per sh฿
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.01
6.65%
2.03%
—
8.55
Div yield (avg)%
19.16
21.37
23.62
24.38
21.87
18.92
17.01
19.01
17.34
20.30
14.21
18.92
19.73
57
25.20
Payout ratio%
25.54
27.84
28.79
28.91
26.64
24.31
22.29
21.33
19.13
17.01
4.82
21.33
24.92
23
2.877
Shares (diluted)B
3.309
3.215
3.529
3.789
4.079
4.513
4.818
5.060
5.939
6.367
2.869
9.32%
7.84%
93
16.81
Buyback yield%
9.86
7.38
8.84
8.66
7.66
10.65
8.83
7.28
9.63
11.80
17.41
9.63
8.83
84
0.373
D/E ratiox
0.968
1.017
1.094
1.088
1.274
1.284
1.279
1.323
1.282
1.219
0.587
1.282
1.246
81
104.2
Enterprise value฿M
163.9
178.6
196.1
213.7
231.0
251.6
295.1
291.4
308.3
351.4
15.58
8.75%
9.74%
82
29.81
LT debt฿M
20.27
22.20
21.34
22.86
22.52
21.38
21.81
22.12
22.20
20.87
28.22
(1.51%)
(0.21%)
91
Revenue
฿97.25M
0.90%
1.00×
Cost of revenue
฿62.85M
0.86%
1.00×
Operating expenses
฿21.63M
1.34%
1.04×
Cash and investments
16.14%
Spread over hurdle
(8.29%)