32.95
Revenue฿M
158.2
156.9
161.1
164.1
168.1
168.0
168.1
167.8
167.7
171.6
34.92
0.41%
0.84%
87
24.80
Revenue growth%
20.98
23.64
23.05
23.99
23.82
22.76
22.51
24.45
24.76
25.52
29.61
24.45
23.73
27
16.79
Gross margin%
21.72
22.56
20.78
18.74
19.67
21.95
20.29
17.63
19.36
16.47
28.43
19.36
19.98
18
27.63
Operating margin%
4.78
2.60
5.52
7.84
10.70
9.22
10.02
9.00
6.17
6.74
2.08
9.00
7.29
83
6.68
Net margin%
17.54
15.72
14.94
15.94
14.37
13.61
12.47
14.34
12.89
14.34
2.07
13.61
14.36
55
26.60
P/E ratio (avg)x
18.32
20.70
22.93
23.71
25.39
23.90
26.94
28.10
29.93
32.56
35.18
28.10
24.64
6
18.09
EV/EBITx
47.00
49.18
55.36
63.07
67.17
68.90
77.62
76.69
72.96
82.08
8.892
76.69
68.03
37
2.03
FCF yield (avg)%
26.78
28.55
26.17
27.61
28.47
29.35
31.13
31.84
32.40
33.58
26.85
31.84
28.95
26
3.69
FCF margin%
12.18
13.11
10.29
9.72
10.88
11.95
11.87
10.88
11.94
12.90
27.00
11.94
11.91
62
0.739
FCF / Net incomex
1.049
1.167
1.222
1.461
1.600
1.859
2.153
2.325
2.697
3.154
0.958
2.325
1.730
31
29.72
ROIC%
14.86
13.50
14.95
14.91
16.58
17.98
18.05
15.39
13.51
13.83
29.68
15.39
14.93
65
27.01
Return on equity%
26.65
29.62
30.26
29.60
32.34
32.11
33.94
36.47
34.40
36.09
21.26
34.40
32.22
43
23.24
Return on assets%
14.72
12.19
10.87
8.71
9.63
7.42
8.81
7.16
8.65
11.55
28.32
8.65
9.22
28
0.09
EPS฿
0.09
0.10
0.11
0.13
0.15
0.15
0.16
0.16
0.18
0.20
0.10
5.58%
9.03%
—
15.69
EPS growth%
17.38
15.80
17.86
17.70
17.10
17.95
15.73
14.13
14.24
12.53
27.36
14.24
16.45
40
0.14
Bookvalue per sh฿
0.09
0.09
0.09
0.09
0.09
0.09
0.08
0.08
0.08
0.09
0.06
1.13%
1.56%
—
0.06
FCF per share฿
0.06
0.06
0.06
0.05
0.05
0.04
0.05
0.05
0.05
0.04
0.04
(2.42%)
(2.82%)
—
0.07
Dividend per sh฿
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.09
0.09
12.58%
9.15%
—
20.12
Div yield (avg)%
22.58
22.01
24.18
21.36
19.99
20.95
18.83
20.42
22.30
25.07
23.10
20.95
21.68
46
28.25
Payout ratio%
3.21
3.50
0.88
1.40
0.40
1.77
2.35
1.76
4.51
4.10
15.66
2.35
2.06
51
0.934
Shares (diluted)B
1.166
1.261
1.401
1.365
1.418
1.294
1.280
1.381
1.224
1.104
0.917
(4.89%)
0.26%
58
20.69
Buyback yield%
26.16
26.99
25.80
24.27
26.91
26.96
25.99
23.23
22.30
23.16
24.66
23.23
25.89
71
1.188
D/E ratiox
0.201
0.197
0.193
0.184
0.167
0.165
0.170
0.161
0.165
0.181
1.669
0.165
0.175
95
11.26
Enterprise value฿M
58.94
64.21
58.92
58.81
62.85
62.40
57.73
56.01
50.38
51.56
113.5
(3.88%)
(1.47%)
18
15.07
LT debt฿M
121.9
107.4
108.4
103.1
102.2
98.74
100.8
90.14
94.48
89.04
136.4
(2.72%)
(2.77%)
36
Revenue
฿171.6M
0.84%
1.00×
Cost of revenue
฿120.1M
0.84%
1.00×
Operating expenses
฿24.21M
1.13%
1.03×
Cash and investments
19.16%
Property and equipment
16.07%
Spread over hurdle
(3.08%)