96.14
Revenue฿M
108.1
116.3
125.4
134.5
141.6
148.5
155.8
162.9
175.2
183.1
103.0
5.28%
5.83%
34
2.47
Revenue growth%
28.27
26.55
27.29
26.50
27.90
29.91
30.85
32.70
34.40
31.84
10.21
31.84
29.09
93
10.03
Gross margin%
12.43
12.66
10.36
8.93
8.53
11.05
13.90
16.00
14.67
16.01
8.01
14.67
12.54
22
24.36
Operating margin%
9.81
9.22
6.97
8.41
10.53
12.01
12.77
15.72
14.50
16.34
21.55
14.50
11.27
63
13.83
Net margin%
7.86
6.48
5.33
7.84
8.65
6.19
7.85
6.50
3.88
6.05
4.41
6.19
6.49
44
15.31
P/E ratio (avg)x
8.862
7.839
7.352
6.800
6.547
5.987
6.096
5.968
5.523
6.005
9.280
5.987
6.321
17
22.62
EV/EBITx
28.04
28.48
30.93
33.40
33.29
36.34
35.01
33.79
32.00
31.24
24.73
33.79
32.65
72
11.82
FCF yield (avg)%
10.23
9.79
8.88
7.69
10.12
7.44
8.14
8.79
10.02
11.27
28.34
8.79
9.33
35
20.62
FCF margin%
16.08
13.92
12.98
11.54
14.44
14.25
12.81
10.01
12.13
13.03
28.45
12.81
13.01
26
0.851
FCF / Net incomex
1.063
1.179
1.104
1.060
1.127
1.087
1.097
1.048
1.102
1.079
0.618
1.087
1.092
41
5.18
ROIC%
23.85
22.75
25.26
25.51
23.38
23.06
25.10
22.12
22.91
25.59
28.57
23.06
23.62
10
23.62
Return on equity%
21.80
20.58
19.59
19.50
20.43
20.56
22.07
20.48
20.95
21.72
14.88
20.95
20.57
21
7.98
Return on assets%
25.68
23.09
24.72
22.43
20.87
23.86
25.40
23.06
24.02
26.53
5.20
24.02
23.94
64
0.05
EPS฿
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.10
0.11
0.11
0.05
10.14%
6.95%
—
13.24
EPS growth%
14.88
12.67
12.58
15.33
15.55
16.82
18.76
20.42
21.84
23.89
22.54
20.42
16.18
92
0.16
Bookvalue per sh฿
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.06
0.10
5.46%
7.27%
—
0.14
FCF per share฿
0.07
0.07
0.08
0.07
0.08
0.08
0.08
0.09
0.10
0.10
0.06
5.97%
4.85%
—
0.16
Dividend per sh฿
0.23
0.26
0.26
0.25
0.26
0.27
0.26
0.25
0.25
0.28
0.10
1.71%
2.60%
—
15.60
Div yield (avg)%
35.73
33.61
32.91
33.52
34.14
34.81
35.71
35.17
35.97
36.43
7.66
35.71
34.99
9
19.15
Payout ratio%
11.84
12.49
13.93
16.84
17.03
17.18
15.53
15.37
16.64
16.19
20.70
16.19
15.86
90
0.303
Shares (diluted)B
0.559
0.659
0.721
0.733
0.795
0.783
0.899
1.054
1.112
1.241
0.298
9.31%
10.12%
30
12.26
Buyback yield%
14.83
16.03
15.98
15.85
16.86
15.49
17.26
14.50
14.07
14.91
19.04
14.91
15.67
22
1.540
D/E ratiox
0.992
0.887
0.782
0.856
0.930
0.856
0.808
0.789
0.706
0.729
0.423
0.789
0.832
78
164.1
Enterprise value฿M
28.06
29.88
33.42
32.11
37.24
42.44
39.84
40.45
41.17
39.74
40.26
1.31%
3.64%
84
167.9
LT debt฿M
35.84
39.34
41.13
42.02
46.13
41.73
38.15
38.50
37.34
33.67
49.34
(6.11%)
(0.45%)
59
Revenue
฿183.1M
5.83%
1.00×
Cost of revenue
฿92.15M
5.69%
0.99×
Operating expenses
฿30.91M
6.27%
1.04×