132.1
Revenue฿M
163.5
169.0
170.4
170.5
172.1
175.1
181.3
182.8
186.6
195.8
140.8
2.62%
2.07%
93
9.42
Revenue growth%
12.83
10.10
10.14
11.10
9.27
11.59
10.45
11.14
13.27
14.03
16.48
11.59
11.12
43
3.06
Gross margin%
26.26
27.38
25.89
24.41
27.06
28.61
30.89
29.30
31.03
28.15
10.71
29.30
27.77
21
24.31
Operating margin%
0.40
0.40
1.09
3.62
2.19
2.69
0.40
0.40
3.38
5.85
23.72
2.69
1.64
69
4.08
Net margin%
1.29
0.40
0.40
0.40
0.40
0.84
2.61
3.05
4.58
4.04
18.76
3.05
1.06
14
28.01
P/E ratio (avg)x
8.144
8.319
7.803
7.555
7.048
7.116
7.493
7.682
7.942
7.489
30.24
7.493
7.618
74
32.77
EV/EBITx
18.63
21.18
24.71
25.09
28.40
27.53
28.01
27.25
27.79
27.48
24.48
27.53
27.36
57
16.57
FCF yield (avg)%
19.72
19.79
22.09
21.30
19.26
21.01
19.66
19.72
21.32
18.84
17.44
19.72
19.75
18
11.86
FCF margin%
8.41
8.46
7.01
5.56
5.09
5.01
6.17
3.86
3.43
2.60
28.38
3.86
5.32
51
0.419
FCF / Net incomex
1.551
1.378
1.247
1.166
1.255
1.307
1.275
1.211
1.145
1.078
1.560
1.211
1.251
95
2.07
ROIC%
6.40
6.06
6.30
6.86
5.63
3.21
2.93
3.43
0.81
2.00
17.45
2.93
4.53
36
12.84
Return on equity%
23.32
25.32
23.72
24.56
25.53
23.82
26.50
26.37
27.52
25.10
23.18
26.37
25.21
44
3.37
Return on assets%
18.97
18.67
21.51
19.91
18.96
20.99
23.51
20.54
20.79
19.07
27.80
20.79
20.22
23
0.04
EPS฿
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
(1.24%)
(1.72%)
—
21.25
EPS growth%
13.21
12.69
13.35
12.17
12.69
12.34
12.92
12.64
11.63
13.80
6.54
12.64
12.69
42
0.02
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
(3.03%)
0.46%
—
0.05
FCF per share฿
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.06
0.07
0.07
0.01
1.17%
3.23%
—
0.04
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.18%
3.71%
—
14.59
Div yield (avg)%
15.56
12.84
11.02
12.82
11.82
13.82
14.50
16.93
14.27
13.58
20.65
14.27
13.70
74
19.72
Payout ratio%
9.52
11.50
10.82
13.74
11.73
10.61
11.86
14.75
12.99
14.65
27.74
12.99
11.80
56
1.315
Shares (diluted)B
1.435
1.579
1.722
1.630
1.510
1.579
1.637
1.798
1.993
1.824
1.272
3.85%
2.59%
85
28.41
Buyback yield%
10.34
9.15
8.09
7.62
8.54
8.10
8.99
7.85
10.74
9.47
23.19
8.99
8.76
90
1.099
D/E ratiox
1.443
1.309
1.165
1.170
1.259
1.120
1.208
1.202
1.273
1.300
0.528
1.208
1.234
82
41.61
Enterprise value฿M
129.7
143.8
138.0
151.6
148.9
160.6
167.3
177.1
176.1
159.5
59.49
1.39%
1.99%
29
165.2
LT debt฿M
91.09
81.21
76.49
82.72
76.56
72.61
68.26
60.25
56.78
52.72
20.90
(7.19%)
(4.39%)
42
Revenue
฿195.8M
2.07%
1.00×
Cost of revenue
฿133.0M
2.08%
1.00×
Operating expenses
฿30.25M
2.71%
1.06×
Goodwill & intangibles
17.33%