10.99
Revenue฿M
56.92
61.30
63.97
68.74
73.55
77.27
82.96
88.01
92.73
96.72
12.20
5.63%
5.83%
87
14.88
Revenue growth%
12.83
12.13
10.55
7.99
8.93
9.47
7.77
5.43
3.77
2.14
23.95
5.43
8.46
59
19.07
Gross margin%
6.26
8.52
8.93
11.50
12.16
12.43
13.36
15.44
17.63
14.86
11.84
14.86
12.29
59
27.16
Operating margin%
8.75
11.16
9.31
10.12
12.70
13.62
16.32
15.24
15.26
13.45
19.69
15.24
13.08
92
29.81
Net margin%
12.78
9.98
7.71
6.65
8.41
7.29
7.59
9.94
10.92
8.39
16.39
8.39
8.40
60
31.03
P/E ratio (avg)x
46.33
46.66
51.38
51.13
49.80
49.36
55.72
62.39
68.32
73.71
24.81
62.39
51.26
40
20.82
EV/EBITx
36.92
36.66
35.88
36.66
36.97
36.92
38.19
40.76
36.60
40.45
17.82
38.19
36.92
61
7.60
FCF yield (avg)%
21.10
19.11
19.84
19.02
20.69
20.46
20.37
18.86
16.41
15.29
25.96
18.86
19.48
27
9.93
FCF margin%
0.40
0.40
0.98
0.40
0.47
1.91
4.51
7.16
7.91
9.78
27.15
7.16
1.44
29
0.168
FCF / Net incomex
0.212
0.217
0.205
0.174
0.175
0.159
0.143
0.137
0.138
0.133
1.398
0.138
0.166
64
17.18
ROIC%
14.89
16.31
17.28
18.09
19.16
19.77
20.28
17.37
20.13
17.28
20.82
19.77
17.73
31
16.13
Return on equity%
16.81
17.98
19.58
16.62
14.22
16.18
15.20
12.78
11.28
8.39
16.14
12.78
15.69
6
29.47
Return on assets%
28.65
29.21
31.92
29.95
31.34
32.68
30.27
28.45
26.62
23.88
8.79
28.45
29.58
44
0.08
EPS฿
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.09
(4.26%)
(1.73%)
—
25.65
EPS growth%
20.35
23.26
23.91
26.67
28.73
31.31
30.50
28.99
30.98
31.70
29.16
30.98
28.86
6
0.14
Bookvalue per sh฿
0.09
0.08
0.07
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.08
(1.75%)
(2.96%)
—
0.06
FCF per share฿
0.20
0.20
0.19
0.19
0.18
0.20
0.19
0.17
0.17
0.16
0.15
(3.05%)
(1.40%)
—
0.10
Dividend per sh฿
0.08
0.09
0.09
0.10
0.12
0.12
0.12
0.12
0.12
0.14
0.13
4.08%
5.49%
—
12.81
Div yield (avg)%
10.73
13.00
11.08
8.82
11.50
11.81
9.29
8.25
10.73
9.72
19.16
9.72
10.73
39
24.97
Payout ratio%
6.98
9.09
8.83
6.53
8.30
7.97
7.30
8.86
11.51
12.16
16.68
8.86
8.57
70
272.6
Shares (diluted)M
249.4
230.3
243.3
211.8
203.2
196.5
190.1
177.1
182.1
189.7
278.0
(1.36%)
(2.23%)
38
12.21
Buyback yield%
7.10
8.89
8.05
7.78
6.93
6.88
6.01
5.84
4.53
2.50
6.63
5.84
6.91
30
0.651
D/E ratiox
0.619
0.621
0.588
0.558
0.601
0.643
0.654
0.690
0.799
0.889
0.991
0.690
0.632
40
62.97
Enterprise value฿M
13.54
13.69
14.61
16.53
17.21
16.81
16.49
18.20
20.45
21.02
65.04
4.08%
5.82%
13
63.13
LT debt฿M
17.14
16.07
13.83
12.20
11.14
11.80
10.23
9.431
9.071
7.988
47.81
(6.43%)
(8.41%)
71
Revenue
฿96.72M
5.83%
1.00×
Cost of revenue
฿54.51M
5.59%
0.98×
Operating expenses
฿19.06M
6.72%
1.09×
Goodwill & intangibles
16.23%