64.12
Revenue฿M
43.29
45.25
46.91
48.76
51.47
54.21
56.42
57.96
61.72
63.76
71.03
4.38%
4.26%
14
17.36
Revenue growth%
8.47
6.76
4.65
5.39
4.40
5.36
3.76
3.82
3.99
2.93
14.07
3.82
4.52
49
15.88
Gross margin%
17.33
16.39
15.37
16.92
15.92
17.56
15.74
18.65
18.35
19.65
15.41
18.35
17.13
85
8.40
Operating margin%
12.98
12.67
12.16
14.54
12.48
13.35
14.12
12.45
12.80
14.02
17.42
13.35
12.89
21
24.57
Net margin%
32.60
30.09
28.03
25.80
26.84
28.23
31.00
33.97
34.70
32.10
3.16
32.10
30.54
49
36.28
P/E ratio (avg)x
12.47
14.40
14.54
16.61
17.64
19.70
22.88
22.64
25.18
26.52
29.12
22.88
18.67
52
31.07
EV/EBITx
44.94
45.25
43.26
46.89
49.00
51.82
57.54
54.99
52.63
59.27
26.17
54.99
50.41
94
12.58
FCF yield (avg)%
7.06
6.44
8.44
6.62
6.46
4.44
5.61
5.95
7.17
4.67
26.65
5.61
6.45
24
29.74
FCF margin%
31.41
32.87
33.02
32.03
32.44
33.60
35.01
34.33
32.81
33.41
12.26
33.60
32.95
86
1.571
FCF / Net incomex
1.199
1.214
1.145
1.047
1.077
0.956
0.956
0.870
0.757
0.761
1.546
0.870
1.002
11
2.63
ROIC%
9.77
10.59
8.35
11.15
11.17
12.36
14.59
13.30
13.44
11.74
26.56
13.30
11.45
50
5.98
Return on equity%
14.94
12.20
12.99
13.51
15.97
17.47
19.02
21.12
19.84
21.39
29.23
19.84
16.72
82
17.61
Return on assets%
14.03
15.24
14.52
14.47
15.81
13.21
10.83
10.50
8.10
5.67
9.95
10.50
13.62
86
0.26
EPS฿
0.13
0.12
0.12
0.12
0.12
0.11
0.10
0.10
0.10
0.09
0.28
(5.27%)
(4.18%)
—
26.16
EPS growth%
5.69
3.94
4.90
7.86
8.95
11.65
11.63
13.65
16.52
14.87
9.55
13.65
10.29
84
0.16
Bookvalue per sh฿
0.15
0.17
0.19
0.21
0.23
0.24
0.23
0.22
0.23
0.21
0.16
(1.33%)
4.17%
—
0.18
FCF per share฿
0.41
0.45
0.49
0.52
0.51
0.55
0.64
0.62
0.65
0.69
0.07
6.01%
6.54%
—
0.19
Dividend per sh฿
0.25
0.25
0.28
0.31
0.28
0.33
0.35
0.36
0.35
0.37
0.17
5.47%
3.81%
—
2.66
Div yield (avg)%
9.54
9.48
8.64
11.58
8.98
7.09
7.09
9.31
6.99
6.43
19.20
7.09
8.81
67
27.72
Payout ratio%
23.99
26.24
25.18
25.17
26.48
27.06
24.56
24.35
21.46
19.25
11.63
24.35
24.87
35
123.4
Shares (diluted)M
207.0
241.0
252.2
272.1
269.0
292.9
337.8
321.1
323.1
342.8
124.6
4.97%
6.80%
67
11.91
Buyback yield%
18.11
15.44
18.32
20.50
19.41
22.31
20.49
22.48
21.88
21.41
7.52
21.88
20.49
80
0.969
D/E ratiox
0.370
0.383
0.449
0.519
0.522
0.601
0.612
0.628
0.672
0.658
0.694
0.628
0.562
72
58.32
Enterprise value฿M
47.82
43.23
41.88
38.61
42.30
47.16
52.41
50.69
46.65
43.80
60.52
0.70%
0.09%
91
13.74
LT debt฿M
58.87
58.45
59.59
55.16
53.28
55.05
59.59
57.30
58.96
55.11
2.730
0.68%
(0.90%)
53
Revenue
฿63.76M
4.26%
1.00×
Cost of revenue
฿42.79M
4.01%
0.98×
Operating expenses
฿9.053M
5.00%
1.07×
Spread over hurdle
(3.87%)