26.08
Revenue฿M
37.48
39.58
42.75
44.78
48.12
52.09
56.59
60.35
65.03
69.63
27.02
7.67%
7.11%
87
25.86
Revenue growth%
6.59
9.50
8.12
9.71
10.78
12.57
11.58
12.71
15.26
16.57
5.05
12.71
11.18
5
27.17
Gross margin%
3.60
1.56
2.52
5.48
6.70
8.96
7.37
5.35
3.48
6.16
22.75
6.16
5.42
91
29.33
Operating margin%
21.59
23.55
20.86
20.53
20.13
19.71
17.78
20.39
19.61
21.07
4.79
19.71
20.46
62
15.19
Net margin%
2.59
2.69
5.53
6.17
7.22
9.61
10.10
7.69
7.33
5.11
25.66
7.69
6.69
84
18.65
P/E ratio (avg)x
40.32
39.66
43.78
45.78
48.56
45.05
45.32
49.43
48.82
44.72
20.07
45.32
45.18
45
9.961
EV/EBITx
22.40
24.24
22.32
21.26
18.69
16.90
15.79
14.22
13.36
13.64
9.443
14.22
17.80
86
9.40
FCF yield (avg)%
18.93
16.89
19.61
19.17
18.53
21.24
22.07
21.37
21.73
23.28
10.22
21.73
20.42
44
9.60
FCF margin%
27.54
27.12
26.95
29.66
28.74
31.69
33.79
36.06
33.72
31.55
19.60
33.72
30.60
16
0.307
FCF / Net incomex
0.860
0.796
0.856
0.863
0.945
1.043
1.044
0.920
0.973
1.003
1.176
1.003
0.932
19
23.26
ROIC%
20.67
22.83
22.53
23.49
24.68
24.76
23.27
21.70
19.26
20.57
2.96
21.70
22.68
81
15.32
Return on equity%
12.98
15.04
17.96
20.30
21.18
18.58
19.77
18.50
21.17
19.10
17.62
19.10
18.84
91
18.89
Return on assets%
16.52
18.25
18.50
19.42
19.28
18.02
16.12
14.46
13.64
12.89
29.16
14.46
17.27
15
0.26
EPS฿
0.07
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.10
0.09
0.28
2.85%
3.51%
—
2.63
EPS growth%
15.65
13.19
13.04
12.57
10.70
9.65
8.39
6.16
6.70
7.49
4.45
7.49
10.18
83
0.10
Bookvalue per sh฿
0.28
0.29
0.28
0.27
0.29
0.28
0.26
0.26
0.30
0.34
0.07
2.91%
2.21%
—
0.18
FCF per share฿
0.24
0.25
0.24
0.22
0.22
0.20
0.21
0.23
0.24
0.25
0.19
3.04%
0.29%
—
0.23
Dividend per sh฿
0.19
0.18
0.20
0.18
0.18
0.18
0.17
0.16
0.18
0.16
0.25
(2.31%)
(0.93%)
—
25.46
Div yield (avg)%
26.17
27.69
25.13
28.10
27.15
26.28
27.17
26.84
27.69
28.95
28.43
27.17
27.16
90
26.02
Payout ratio%
18.74
19.93
22.49
21.12
20.73
18.83
17.95
19.67
22.26
23.78
26.27
19.67
20.33
69
242.0
Shares (diluted)M
417.7
460.9
546.8
563.0
626.3
641.3
696.9
704.5
693.0
746.2
250.9
3.57%
7.48%
18
10.19
Buyback yield%
15.03
15.57
13.86
14.08
14.13
16.63
16.58
17.23
15.35
15.04
13.43
16.58
15.19
9
0.260
D/E ratiox
1.967
1.808
2.046
2.035
2.293
2.176
2.098
2.334
2.385
2.645
0.990
2.334
2.137
82
82.06
Enterprise value฿M
48.68
48.95
55.99
62.92
75.24
85.43
88.90
96.63
117.6
116.4
45.25
9.12%
10.11%
88
66.92
LT debt฿M
22.96
23.78
25.87
24.78
25.37
26.76
24.65
23.53
24.04
24.84
59.08
(0.42%)
1.63%
84
Revenue
฿69.63M
7.11%
1.00×
Cost of revenue
฿45.58M
6.87%
0.98×
Operating expenses
฿10.49M
7.29%
1.02×
Spread over hurdle
(1.37%)