10.84
Revenue฿M
25.65
25.86
25.93
26.04
27.25
27.77
28.46
28.81
29.41
29.53
12.09
1.62%
1.85%
64
11.65
Revenue growth%
6.18
3.70
1.13
2.86
1.53
0.40
2.08
1.10
1.75
4.22
21.36
1.75
1.91
49
17.94
Gross margin%
26.97
29.63
28.44
30.40
32.97
33.27
34.15
33.98
34.89
33.10
22.32
33.98
33.03
23
12.37
Operating margin%
7.36
7.36
10.02
9.33
8.09
10.29
11.16
10.02
7.45
6.54
26.25
10.02
8.71
9
9.82
Net margin%
16.98
14.71
13.68
13.22
14.37
16.74
16.25
14.21
13.02
11.15
15.97
14.21
14.29
85
23.31
P/E ratio (avg)x
45.09
47.10
47.18
51.77
49.20
56.14
54.37
53.32
53.03
54.20
8.207
54.20
52.40
48
8.299
EV/EBITx
44.80
45.26
44.42
42.27
46.66
43.80
48.35
50.18
50.11
51.50
37.58
50.11
45.96
26
17.62
FCF yield (avg)%
13.05
12.62
15.24
16.14
15.82
13.02
13.56
15.64
15.82
13.65
2.92
13.65
14.44
22
9.14
FCF margin%
0.79
0.40
1.63
0.41
1.89
0.40
0.77
0.40
0.68
0.40
18.82
0.40
0.54
32
0.306
FCF / Net incomex
1.308
1.314
1.178
1.042
0.996
1.090
1.026
0.977
1.056
1.119
1.428
1.056
1.073
67
24.65
ROIC%
13.06
12.70
11.75
11.43
8.55
11.24
9.98
7.90
9.30
9.88
11.88
9.88
10.61
25
21.92
Return on equity%
31.09
32.34
33.07
35.86
37.56
38.21
37.06
34.91
36.84
38.82
21.36
37.06
36.35
93
27.28
Return on assets%
19.60
18.76
18.78
18.30
16.15
15.34
13.03
13.75
10.83
13.21
28.04
13.21
15.74
10
0.01
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.23%)
(0.27%)
—
5.94
EPS growth%
16.41
16.62
14.60
17.17
17.11
18.26
17.12
19.08
19.83
17.32
6.58
18.26
17.15
63
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
6.82%
6.38%
—
0.01
FCF per share฿
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
4.64%
5.95%
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.95%
4.75%
—
24.82
Div yield (avg)%
32.11
30.13
31.58
31.59
28.91
28.74
29.63
30.01
29.75
31.73
28.47
29.75
30.07
78
20.14
Payout ratio%
10.24
11.97
12.36
11.37
10.49
13.27
10.27
13.23
14.42
17.40
29.05
13.27
12.16
89
1.059
Shares (diluted)B
1.233
1.322
1.313
1.347
1.413
1.273
1.197
1.187
1.227
1.325
1.021
(1.28%)
1.71%
29
24.46
Buyback yield%
14.80
16.87
16.26
13.41
14.44
16.73
19.65
19.22
18.69
17.96
20.75
18.69
16.80
20
0.651
D/E ratiox
1.207
1.140
1.259
1.224
1.200
1.128
1.084
1.020
1.103
1.148
1.080
1.103
1.144
42
16.93
Enterprise value฿M
7.601
8.106
9.107
10.32
10.47
11.31
12.38
13.74
15.11
16.42
3.502
9.42%
7.75%
57
25.17
LT debt฿M
4.415
3.973
3.634
3.543
3.146
3.482
3.322
3.252
2.894
3.210
6.993
0.40%
(2.49%)
10
Revenue
฿29.53M
1.85%
1.00×
Cost of revenue
฿17.38M
1.75%
0.99×
Operating expenses
฿4.222M
1.82%
1.00×
Property and equipment
17.58%
Spread over hurdle
(4.38%)