60.67
Revenue฿M
151.1
152.9
157.5
161.2
160.1
160.1
160.8
162.7
168.4
167.8
67.16
0.95%
1.45%
20
20.37
Revenue growth%
8.25
5.39
5.77
3.60
3.62
6.06
7.62
6.25
3.37
2.00
24.42
6.06
5.58
38
6.81
Gross margin%
6.76
6.09
7.88
6.44
6.23
7.30
7.11
5.48
4.99
5.09
22.66
5.48
6.34
43
6.24
Operating margin%
23.74
24.19
24.29
23.59
22.73
23.60
25.56
25.54
27.43
28.55
9.13
25.56
24.24
26
15.88
Net margin%
13.79
16.20
13.26
13.97
11.16
11.74
10.54
11.95
9.54
7.27
23.40
10.54
11.85
30
7.745
P/E ratio (avg)x
30.91
27.98
24.70
24.94
24.53
25.49
27.34
28.98
29.09
29.08
11.12
28.98
27.66
55
10.71
EV/EBITx
13.25
12.53
13.02
13.33
14.37
14.71
14.91
15.64
13.64
14.79
22.97
14.79
14.00
76
29.05
FCF yield (avg)%
3.09
1.72
4.64
5.29
6.30
6.05
3.48
3.43
2.40
2.32
16.11
3.43
3.45
35
5.79
FCF margin%
16.14
13.47
15.55
16.09
18.48
21.38
20.74
20.70
19.12
17.93
19.75
20.70
18.21
77
1.255
FCF / Net incomex
1.061
1.082
1.062
1.128
0.996
1.052
0.919
0.948
0.844
0.835
1.332
0.919
1.024
70
22.75
ROIC%
11.19
13.08
10.61
10.91
8.84
10.70
10.39
12.37
11.59
11.52
14.65
11.52
11.05
78
12.76
Return on equity%
21.87
23.07
20.29
19.25
17.10
16.13
16.87
18.28
15.49
13.88
14.17
16.13
17.69
75
21.82
Return on assets%
2.61
0.98
0.40
2.52
5.49
3.98
2.97
0.40
0.74
0.40
25.00
0.74
1.75
42
0.08
EPS฿
0.15
0.16
0.17
0.19
0.22
0.24
0.27
0.30
0.33
0.33
0.09
8.89%
8.25%
—
20.94
EPS growth%
6.02
6.47
5.55
4.88
5.76
5.00
5.53
5.09
2.62
3.82
9.87
5.00
5.31
53
0.14
Bookvalue per sh฿
0.24
0.26
0.25
0.26
0.28
0.29
0.33
0.38
0.38
0.41
0.14
8.05%
5.68%
—
0.07
FCF per share฿
0.13
0.13
0.12
0.12
0.12
0.10
0.10
0.10
0.10
0.09
0.03
(4.08%)
(2.72%)
—
0.06
Dividend per sh฿
0.16
0.18
0.18
0.21
0.22
0.26
0.30
0.33
0.35
0.39
0.08
11.92%
9.40%
—
13.71
Div yield (avg)%
8.65
10.41
10.35
8.51
6.34
6.52
7.86
10.04
10.07
12.35
10.47
10.04
9.34
82
23.23
Payout ratio%
4.01
3.96
1.07
1.20
0.40
1.13
0.40
0.40
1.90
0.40
10.25
0.40
1.10
53
1.021
Shares (diluted)B
1.198
1.202
1.278
1.186
1.267
1.161
1.234
1.177
1.267
1.222
1.014
(0.72%)
1.17%
47
15.22
Buyback yield%
10.47
8.87
11.85
13.60
13.34
12.17
11.68
12.41
12.66
13.46
28.00
12.41
12.29
75
1.747
D/E ratiox
0.884
1.006
0.945
1.023
1.072
1.132
1.036
1.129
1.178
1.307
1.776
1.132
1.054
74
66.17
Enterprise value฿M
181.1
178.6
176.3
154.2
156.8
141.4
153.0
158.5
144.2
126.1
97.82
(4.26%)
(3.10%)
25
147.2
LT debt฿M
156.0
160.8
142.1
127.4
124.0
130.5
128.7
134.8
123.2
135.5
55.78
1.80%
(1.21%)
30
Revenue
฿167.8M
1.45%
1.00×
Cost of revenue
฿114.2M
1.49%
1.00×
Operating expenses
฿31.10M
1.53%
1.01×
Goodwill & intangibles
15.60%