103.8
Revenue฿M
71.57
73.32
72.15
73.16
73.66
75.60
76.24
76.69
78.55
77.61
113.6
1.05%
0.70%
64
15.91
Revenue growth%
24.40
26.39
29.33
27.20
28.86
26.07
25.80
24.98
25.93
25.55
2.01
25.80
26.00
13
9.34
Gross margin%
11.50
11.88
13.35
14.30
11.89
12.31
14.75
11.79
9.17
9.94
2.96
11.79
11.88
59
16.41
Operating margin%
27.39
27.97
28.70
25.86
26.87
24.05
26.54
27.61
27.58
24.78
14.75
26.54
27.13
15
24.67
Net margin%
3.83
1.22
2.11
1.59
2.75
2.39
0.65
0.40
1.39
0.40
14.23
0.65
1.49
46
14.19
P/E ratio (avg)x
36.27
41.62
42.36
41.72
40.35
39.67
45.15
52.62
52.69
54.39
9.939
52.62
42.04
82
15.27
EV/EBITx
9.086
8.745
8.142
8.517
8.577
9.354
9.743
10.47
11.02
10.54
28.03
10.47
9.220
90
28.12
FCF yield (avg)%
23.14
24.27
25.06
23.74
25.71
25.47
23.88
22.48
23.08
23.98
27.14
23.88
23.93
42
10.17
FCF margin%
26.54
26.19
26.53
25.25
25.84
26.49
29.39
30.55
30.05
31.98
14.52
30.05
26.54
46
1.791
FCF / Net incomex
0.852
0.862
0.946
0.872
0.928
0.950
0.912
0.973
0.978
0.896
1.440
0.950
0.920
77
3.73
ROIC%
9.65
10.15
8.02
8.47
7.50
7.44
9.26
12.08
9.55
7.15
6.46
9.26
8.87
93
12.39
Return on equity%
15.32
14.40
12.27
13.02
10.66
11.63
9.12
7.28
4.75
5.48
23.63
7.28
11.14
37
29.51
Return on assets%
13.28
12.54
11.41
13.58
11.04
9.78
7.19
6.11
4.63
1.84
17.33
6.11
10.41
49
0.02
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
8.30%
5.01%
—
8.39
EPS growth%
14.61
13.14
15.30
13.11
10.98
8.34
10.51
11.03
13.35
15.15
9.62
11.03
13.12
43
0.03
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.43%)
(0.97%)
—
0.01
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(0.14%)
(1.10%)
—
0.03
Dividend per sh฿
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
(5.08%)
(5.04%)
—
7.68
Div yield (avg)%
2.85
0.40
1.29
0.40
2.12
2.43
0.40
0.40
0.40
2.57
10.96
0.40
0.85
18
26.24
Payout ratio%
13.46
14.53
13.14
13.53
15.17
16.03
16.16
16.31
14.10
14.13
4.15
16.03
14.33
25
1.467
Shares (diluted)B
2.012
1.997
2.215
2.329
2.725
3.208
3.642
3.671
4.124
4.173
1.466
8.90%
8.36%
14
28.61
Buyback yield%
5.08
7.74
9.23
7.13
5.53
3.64
1.65
0.40
0.40
0.40
24.77
0.40
4.36
83
0.270
D/E ratiox
0.322
0.323
0.349
0.373
0.320
0.335
0.320
0.285
0.275
0.239
0.115
0.285
0.321
55
65.07
Enterprise value฿M
68.63
66.68
65.93
71.28
82.93
81.08
80.03
80.44
75.66
74.94
101.3
(2.01%)
0.39%
29
87.91
LT debt฿M
15.14
15.22
16.26
16.82
16.35
14.85
15.16
14.95
16.33
16.00
22.94
(0.43%)
(0.27%)
30
Revenue
฿77.61M
0.70%
1.00×
Cost of revenue
฿43.21M
0.72%
1.00×
Operating expenses
฿19.48M
0.69%
1.00×
Goodwill & intangibles
25.24%
Property and equipment
16.22%
Spread over hurdle
76.86%