37.95
Revenue฿M
40.25
41.88
43.40
44.62
46.46
48.39
49.92
50.74
52.50
54.83
42.28
3.37%
3.16%
29
8.37
Revenue growth%
32.35
34.16
34.20
34.60
34.92
33.24
35.78
33.04
31.72
34.52
18.62
33.24
34.18
20
2.08
Gross margin%
22.80
25.63
23.77
21.80
24.21
24.45
24.37
25.70
26.70
27.80
15.74
25.70
24.41
72
27.05
Operating margin%
4.47
5.44
3.08
3.01
2.51
0.40
0.40
2.26
2.43
1.14
13.47
1.14
2.47
86
14.67
Net margin%
4.59
2.31
0.66
2.91
1.30
2.68
1.93
1.34
2.73
3.24
7.18
2.68
2.49
18
12.69
P/E ratio (avg)x
8.725
8.925
9.328
8.998
8.233
9.129
8.390
7.690
7.115
7.559
30.90
7.690
8.557
62
24.39
EV/EBITx
12.78
14.55
16.18
16.70
17.49
18.23
18.81
17.36
19.20
20.83
23.37
18.81
17.43
55
27.79
FCF yield (avg)%
10.51
10.34
10.87
8.23
7.13
5.61
5.01
5.30
3.27
5.93
3.83
5.30
6.53
80
17.64
FCF margin%
21.97
21.20
22.34
20.77
18.74
18.30
17.18
15.82
15.34
14.32
13.88
15.82
18.52
65
1.259
FCF / Net incomex
1.409
1.449
1.640
1.778
1.728
1.709
1.872
1.931
1.929
2.072
0.328
1.929
1.753
66
7.08
ROIC%
13.38
12.10
10.04
12.36
13.53
10.75
8.07
7.25
5.12
2.73
27.15
7.25
10.39
61
20.02
Return on equity%
11.04
12.34
14.10
12.88
12.54
14.65
15.26
12.53
15.52
16.19
23.50
15.26
13.49
15
4.36
Return on assets%
16.54
18.47
18.82
21.57
22.98
20.02
19.94
19.96
21.27
19.60
21.35
19.96
19.95
14
—
EPS฿
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.43%
7.06%
—
4.52
EPS growth%
7.54
5.05
5.52
8.06
7.60
6.12
8.09
8.33
6.57
7.69
25.26
7.69
7.57
30
0.01
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
0.01
1.28%
(1.31%)
—
0.01
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
2.54%
2.78%
—
0.01
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
0.01
(5.19%)
(1.80%)
—
3.35
Div yield (avg)%
9.67
8.80
11.34
9.96
12.28
10.18
11.66
10.95
11.15
12.21
12.04
11.15
11.05
75
11.47
Payout ratio%
5.31
4.13
4.87
4.64
7.49
7.69
8.94
7.91
6.69
9.22
8.93
7.91
7.09
48
4.672
Shares (diluted)B
4.392
4.609
5.003
4.763
4.627
4.145
3.861
3.861
3.672
3.485
4.627
(5.51%)
(3.01%)
70
23.84
Buyback yield%
11.30
12.60
12.10
12.21
10.05
8.72
6.69
6.83
7.18
5.47
22.27
6.83
9.38
38
1.138
D/E ratiox
2.097
2.490
2.958
3.483
3.525
4.132
4.244
4.708
5.437
6.067
1.120
4.708
3.828
75
40.77
Enterprise value฿M
32.88
32.13
36.70
36.67
43.11
42.90
42.19
44.72
45.61
45.50
14.95
1.09%
3.29%
89
38.59
LT debt฿M
33.89
32.56
32.58
34.61
33.39
32.74
31.78
33.38
37.13
42.61
4.330
5.00%
2.33%
73
Revenue
฿54.83M
3.16%
1.00×
Cost of revenue
฿29.16M
2.88%
0.97×
Operating expenses
฿12.51M
3.28%
1.01×
Return on capital
131.86%
Spread over hurdle
120.46%