285.4
Revenue฿M
328.8
336.5
337.5
336.4
329.7
334.9
327.3
320.6
328.3
328.7
291.1
(0.06%)
0.06%
20
23.32
Revenue growth%
10.76
12.29
13.93
16.06
14.51
14.67
14.49
15.86
16.08
17.11
26.89
15.86
14.59
88
22.09
Gross margin%
24.84
23.09
25.79
23.84
22.26
22.14
23.78
22.60
22.08
22.45
12.16
22.45
22.84
55
17.28
Operating margin%
16.83
17.23
14.78
16.02
15.21
17.93
17.29
18.28
19.57
16.84
18.71
17.93
17.03
29
6.04
Net margin%
8.97
7.80
10.40
10.61
13.06
11.30
10.13
11.81
12.19
13.83
4.86
11.81
10.96
88
6.921
P/E ratio (avg)x
11.44
12.26
11.96
11.85
12.24
14.04
15.83
15.18
16.94
18.67
18.89
15.83
13.15
20
37.54
EV/EBITx
16.85
18.47
18.28
20.73
24.51
25.12
26.48
26.03
30.90
32.06
28.82
26.48
24.81
22
20.64
FCF yield (avg)%
1.99
1.75
0.40
3.38
1.62
0.40
0.40
2.76
5.46
7.40
7.94
2.76
1.87
79
29.05
FCF margin%
27.53
28.02
29.03
27.34
29.17
29.18
31.29
32.52
29.54
31.93
28.95
31.29
29.18
15
1.205
FCF / Net incomex
1.144
1.049
0.903
0.834
0.760
0.671
0.586
0.527
0.576
0.564
1.109
0.576
0.716
81
21.66
ROIC%
19.49
21.32
19.50
19.42
18.58
18.44
19.50
17.63
18.46
16.61
23.22
18.44
19.00
34
20.69
Return on equity%
23.08
24.98
24.08
25.01
22.81
22.01
21.20
18.89
17.76
17.01
11.40
18.89
22.41
8
4.37
Return on assets%
12.74
12.42
13.87
11.14
9.99
10.14
9.99
9.73
9.91
12.78
16.30
9.99
10.64
94
0.08
EPS฿
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.08
4.81%
3.61%
—
17.57
EPS growth%
0.89
3.55
3.68
4.43
4.24
2.04
4.09
3.13
5.25
3.33
16.53
3.33
3.62
36
0.08
Bookvalue per sh฿
0.07
0.06
0.06
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.18
(2.03%)
0.07%
—
0.18
FCF per share฿
0.14
0.16
0.17
0.19
0.20
0.21
0.23
0.22
0.22
0.21
0.15
1.29%
4.23%
—
0.10
Dividend per sh฿
0.06
0.07
0.08
0.10
0.10
0.12
0.13
0.13
0.15
0.16
0.08
9.36%
10.00%
—
21.99
Div yield (avg)%
14.33
15.12
13.00
10.38
8.51
10.66
8.41
8.61
8.97
10.65
21.39
8.97
10.51
78
26.68
Payout ratio%
5.89
6.02
5.56
4.09
1.29
1.59
3.31
3.62
2.52
0.40
8.59
2.52
3.47
47
0.729
Shares (diluted)B
0.999
1.026
1.192
1.243
1.413
1.472
1.585
1.591
1.511
1.679
0.729
3.51%
6.41%
24
28.53
Buyback yield%
24.32
25.34
26.39
28.28
30.76
32.31
33.25
35.52
33.74
31.60
26.78
33.25
31.18
12
1.674
D/E ratiox
1.017
0.894
0.810
0.799
0.785
0.720
0.671
0.669
0.688
0.691
1.684
0.688
0.752
32
0.326
Enterprise value฿B
0.451
0.452
0.538
0.580
0.657
0.784
0.887
1.052
1.192
1.163
0.135
12.11%
9.69%
39
311.5
LT debt฿M
326.1
316.3
319.4
353.0
390.7
401.1
408.8
425.6
479.2
546.6
342.3
6.94%
6.73%
9
Revenue
฿328.7M
0.06%
1.00×
Cost of revenue
฿152.0M
0.40%
1.03×
Operating expenses
฿71.15M
(0.51%)
0.94×
Cash and investments
15.90%
Property and equipment
15.25%