14.37
Revenue฿M
39.04
39.91
42.12
44.17
45.49
46.85
49.81
50.85
53.18
54.84
15.15
3.81%
3.95%
41
8.02
Revenue growth%
16.15
14.55
17.01
18.51
21.51
19.44
16.54
13.71
15.14
13.55
20.72
15.14
16.34
21
10.98
Gross margin%
27.63
29.32
28.38
30.03
31.14
31.79
31.96
30.14
28.89
31.78
9.27
31.78
30.08
61
6.93
Operating margin%
28.43
25.57
24.73
22.25
25.19
25.45
27.11
29.84
29.83
27.21
3.61
27.21
26.34
56
7.46
Net margin%
16.04
18.32
21.24
19.72
17.45
18.49
20.84
22.86
20.29
22.76
15.75
20.84
20.01
28
9.500
P/E ratio (avg)x
39.43
45.85
51.92
51.60
54.29
61.56
68.65
70.53
83.36
94.27
21.50
70.53
57.93
86
25.88
EV/EBITx
6.563
6.029
6.293
6.354
6.870
6.062
6.539
7.048
6.604
5.698
13.54
6.539
6.446
70
28.56
FCF yield (avg)%
2.82
3.53
4.83
4.35
1.97
0.79
0.40
0.40
1.27
4.19
15.80
0.79
2.40
42
26.81
FCF margin%
24.75
23.26
20.70
18.27
18.64
19.90
19.51
17.24
15.47
12.89
3.50
17.24
19.08
17
0.990
FCF / Net incomex
1.544
1.456
1.378
1.486
1.347
1.462
1.598
1.701
1.637
1.483
1.703
1.598
1.485
9
4.88
ROIC%
18.93
17.44
14.45
17.31
16.93
18.78
16.09
13.82
10.86
9.21
2.51
13.82
16.51
23
26.79
Return on equity%
21.52
19.45
21.69
24.31
22.97
25.32
26.87
26.91
28.31
29.41
29.35
26.91
24.82
34
21.09
Return on assets%
24.17
26.58
25.93
27.09
25.33
27.65
25.62
24.00
22.65
22.38
23.35
24.00
25.48
27
0.08
EPS฿
0.23
0.22
0.21
0.24
0.24
0.25
0.23
0.23
0.23
0.25
0.08
0.26%
1.24%
—
12.85
EPS growth%
15.87
16.55
17.01
18.58
17.45
20.42
21.51
18.96
21.15
21.15
18.87
21.15
18.77
52
0.09
Bookvalue per sh฿
0.15
0.17
0.19
0.20
0.20
0.21
0.24
0.30
0.34
0.35
0.13
12.43%
9.10%
—
0.15
FCF per share฿
0.09
0.09
0.09
0.09
0.08
0.09
0.08
0.08
0.08
0.09
0.06
2.55%
(0.63%)
—
0.10
Dividend per sh฿
0.03
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.18
(9.43%)
(9.81%)
—
20.60
Div yield (avg)%
19.68
17.61
14.79
15.69
14.91
14.68
15.96
14.65
14.74
12.18
24.36
14.68
14.85
43
27.53
Payout ratio%
20.49
21.19
18.47
16.53
17.95
16.45
14.13
11.66
10.01
9.68
18.87
11.66
16.49
15
246.1
Shares (diluted)M
300.7
318.2
292.1
288.4
265.9
268.2
295.7
331.8
334.1
362.4
243.4
6.39%
3.04%
10
26.38
Buyback yield%
30.78
28.20
26.52
28.43
31.02
29.96
30.83
30.57
29.59
27.73
16.85
29.96
29.77
83
0.348
D/E ratiox
0.616
0.674
0.727
0.723
0.720
0.777
0.851
0.926
0.926
1.074
0.798
0.926
0.752
59
52.95
Enterprise value฿M
63.11
59.66
59.68
62.17
70.44
68.56
70.92
73.76
76.01
71.65
24.69
0.34%
2.59%
56
19.24
LT debt฿M
28.34
29.17
31.96
32.50
32.57
31.30
28.67
28.53
32.70
32.21
13.87
(0.22%)
1.07%
43
Revenue
฿54.84M
3.95%
1.00×
Cost of revenue
฿38.39M
3.95%
1.00×
Operating expenses
฿10.21M
4.55%
1.06×
Cash and investments
16.83%