120.4
Revenue฿M
78.18
83.34
86.80
91.25
95.90
101.0
109.2
116.2
121.0
128.9
130.0
6.09%
5.74%
66
3.93
Revenue growth%
19.51
16.76
18.07
18.63
17.18
15.51
15.26
14.70
13.56
11.52
3.69
14.70
16.13
83
8.87
Gross margin%
15.41
13.37
16.04
16.53
19.31
19.00
17.29
18.69
17.64
20.23
8.29
18.69
17.47
9
8.86
Operating margin%
13.81
11.07
12.15
12.06
11.77
14.77
17.02
19.45
20.47
18.19
6.76
18.19
14.29
36
21.33
Net margin%
12.55
15.17
14.92
17.38
14.56
11.68
13.59
16.38
14.85
14.51
7.39
14.51
14.71
17
23.23
P/E ratio (avg)x
50.59
56.48
64.21
70.40
78.76
78.79
94.28
93.21
105.1
107.5
23.25
94.28
78.77
28
15.00
EV/EBITx
23.90
26.51
27.60
25.43
26.64
26.02
27.81
25.80
28.35
28.79
18.29
27.81
26.58
67
26.34
FCF yield (avg)%
11.19
9.12
8.47
9.01
10.70
10.26
10.05
10.81
13.01
13.04
17.02
10.81
10.48
31
5.29
FCF margin%
15.77
15.68
17.81
20.44
20.07
22.68
20.11
19.18
18.44
21.36
16.98
20.11
19.62
48
1.161
FCF / Net incomex
0.806
0.901
1.012
1.050
1.205
1.212
1.355
1.429
1.397
1.642
1.780
1.397
1.208
19
16.90
ROIC%
17.62
17.70
15.81
14.98
15.97
16.50
14.54
11.72
10.55
12.46
4.28
12.46
15.40
92
5.99
Return on equity%
3.17
5.46
4.07
2.02
1.17
2.10
1.72
1.42
0.75
0.40
25.37
1.42
1.87
14
14.34
Return on assets%
28.47
28.66
27.96
27.72
26.94
28.71
27.74
27.56
30.34
29.18
2.01
28.71
28.21
34
0.08
EPS฿
0.09
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.09
(3.00%)
(5.01%)
—
9.66
EPS growth%
28.76
29.26
28.86
31.84
33.60
35.46
37.84
38.97
41.70
42.65
20.63
38.97
34.53
13
0.11
Bookvalue per sh฿
0.19
0.18
0.19
0.17
0.18
0.17
0.19
0.17
0.17
0.18
0.15
(0.28%)
0.78%
—
0.10
FCF per share฿
0.13
0.14
0.16
0.17
0.15
0.16
0.16
0.17
0.16
0.18
0.05
3.60%
4.06%
—
0.07
Dividend per sh฿
0.09
0.09
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.08
4.39%
2.33%
—
12.17
Div yield (avg)%
19.55
17.22
18.59
19.75
19.53
18.13
18.81
19.87
19.14
17.23
24.03
18.81
18.98
73
7.92
Payout ratio%
5.17
6.26
6.49
8.06
8.19
9.00
10.49
12.71
14.54
14.78
27.52
12.71
8.59
65
0.444
Shares (diluted)B
0.621
0.679
0.731
0.759
0.888
0.964
0.964
1.083
1.075
1.026
0.432
2.93%
5.45%
18
19.39
Buyback yield%
20.39
23.33
22.03
20.18
22.36
24.98
27.90
28.05
25.20
22.56
7.77
25.20
22.95
65
1.491
D/E ratiox
1.038
1.128
1.190
1.243
1.241
1.240
1.211
1.239
1.327
1.424
0.432
1.240
1.240
41
21.04
Enterprise value฿M
41.05
34.76
33.91
34.69
29.46
29.92
29.14
28.85
26.14
27.76
109.0
(1.18%)
(4.40%)
11
113.4
LT debt฿M
10.62
9.116
8.456
7.985
8.496
8.970
8.734
9.216
8.252
8.774
21.17
0.65%
(3.41%)
88
Revenue
฿128.9M
5.74%
1.00×
Cost of revenue
฿84.49M
5.57%
0.98×
Operating expenses
฿25.77M
6.66%
1.09×
Property and equipment
16.84%