51.96
Revenue฿M
23.88
25.30
26.37
28.12
29.32
31.61
33.57
34.78
37.52
40.71
54.46
6.79%
6.17%
47
2.80
Revenue growth%
9.36
6.74
5.59
7.38
5.01
7.04
8.76
10.98
8.50
7.18
4.40
8.50
7.28
86
12.97
Gross margin%
26.76
27.77
26.18
24.67
25.59
25.17
22.64
21.03
21.79
20.97
7.90
21.79
24.92
59
10.97
Operating margin%
2.54
2.48
5.34
6.44
7.88
6.96
5.65
6.86
9.51
9.57
10.94
6.96
6.65
34
16.31
Net margin%
14.70
13.96
13.38
14.97
13.97
13.92
11.76
10.25
10.29
12.04
19.05
11.76
13.65
72
19.89
P/E ratio (avg)x
21.46
20.20
19.72
21.15
21.87
18.81
17.71
16.80
17.72
19.19
31.12
17.72
19.46
58
22.05
EV/EBITx
5.937
6.244
5.620
5.145
4.832
4.260
4.209
4.114
4.463
4.121
25.36
4.209
4.647
20
12.73
FCF yield (avg)%
11.77
9.74
10.14
7.63
7.77
5.53
8.42
9.77
8.80
8.27
25.28
8.42
8.61
39
13.39
FCF margin%
26.29
26.58
26.10
29.04
28.78
27.12
24.72
23.90
25.42
25.94
4.44
25.42
26.20
73
1.689
FCF / Net incomex
0.183
0.206
0.245
0.292
0.297
0.302
0.349
0.373
0.380
0.444
1.114
0.373
0.300
48
14.20
ROIC%
20.71
20.61
22.89
21.45
23.84
22.66
20.67
22.47
20.90
21.38
15.87
21.38
21.42
42
19.49
Return on equity%
2.54
3.38
1.12
0.45
0.40
1.79
3.27
1.60
2.62
2.90
8.39
2.62
2.17
14
19.57
Return on assets%
15.92
13.97
12.64
14.33
13.39
15.65
13.96
10.99
12.04
12.36
7.81
12.36
13.68
48
0.14
EPS฿
0.09
0.10
0.10
0.10
0.12
0.13
0.14
0.15
0.16
0.15
0.15
5.22%
6.37%
—
19.76
EPS growth%
1.66
0.40
1.48
0.40
0.40
0.40
1.28
0.45
2.01
0.40
25.63
0.45
0.43
19
0.18
Bookvalue per sh฿
0.14
0.13
0.13
0.13
0.12
0.12
0.13
0.13
0.14
0.14
0.19
3.26%
(1.50%)
—
0.27
FCF per share฿
0.32
0.37
0.44
0.50
0.58
0.66
0.74
0.81
0.79
0.85
0.08
7.89%
11.67%
—
0.17
Dividend per sh฿
0.16
0.14
0.15
0.16
0.18
0.19
0.17
0.17
0.16
0.15
0.08
(4.03%)
(0.26%)
—
14.56
Div yield (avg)%
21.23
18.55
16.39
16.45
14.71
13.76
16.62
16.41
19.05
16.96
18.87
16.62
16.54
9
11.91
Payout ratio%
3.23
5.36
5.43
7.87
6.64
7.31
10.20
8.85
6.02
8.36
29.49
8.36
6.97
83
104.2
Shares (diluted)M
90.46
85.99
95.20
89.14
85.79
94.85
87.99
84.69
88.46
84.46
103.3
(0.31%)
(1.81%)
29
28.10
Buyback yield%
20.79
23.66
24.36
25.14
23.02
20.76
22.15
23.18
21.26
19.95
24.14
21.26
22.58
67
1.470
D/E ratiox
0.427
0.483
0.472
0.504
0.539
0.567
0.648
0.691
0.705
0.761
1.243
0.691
0.553
91
39.23
Enterprise value฿M
37.17
39.53
37.18
35.85
37.51
33.09
32.52
34.23
36.34
32.36
19.91
(2.91%)
(0.74%)
40
47.62
LT debt฿M
35.90
38.16
40.59
43.81
41.48
38.97
41.41
42.88
37.44
36.77
21.33
(2.38%)
0.49%
9
Revenue
฿40.71M
6.17%
1.00×
Cost of revenue
฿21.47M
6.02%
0.99×
Operating expenses
฿7.816M
6.26%
1.01×
Cash and investments
18.13%
Goodwill & intangibles
17.08%