103.4
Revenue฿M
77.99
82.65
87.86
90.72
96.67
102.9
108.4
112.8
119.8
126.3
108.7
5.50%
5.43%
94
6.17
Revenue growth%
0.40
3.31
0.40
0.40
1.18
0.40
1.21
0.40
1.82
2.45
8.12
1.21
0.79
84
3.66
Gross margin%
8.39
7.66
9.78
9.73
8.91
6.79
3.91
2.34
2.69
2.06
23.72
2.69
7.22
50
23.09
Operating margin%
2.50
4.07
2.46
4.11
3.06
4.00
4.97
4.23
1.53
0.40
2.11
4.00
3.53
62
22.09
Net margin%
6.13
5.07
4.01
1.44
4.11
2.05
0.40
1.23
1.35
2.41
9.85
1.35
2.23
7
8.205
P/E ratio (avg)x
10.01
10.73
11.63
12.36
12.51
13.75
12.72
12.27
12.74
13.52
6.526
12.74
12.44
43
7.089
EV/EBITx
43.83
52.05
53.21
52.06
59.14
60.33
62.27
61.17
64.76
67.70
14.16
62.27
59.74
94
21.20
FCF yield (avg)%
18.29
21.10
20.51
22.14
21.86
21.43
20.93
18.18
17.08
17.83
17.68
18.18
20.72
52
5.20
FCF margin%
17.77
16.35
14.37
12.79
10.80
13.64
11.07
8.12
5.60
4.22
2.13
8.12
11.93
11
0.862
FCF / Net incomex
1.026
1.032
0.975
0.936
0.982
1.071
1.014
0.954
1.024
0.953
1.402
1.014
0.998
58
6.02
ROIC%
22.44
25.30
26.00
28.18
31.16
31.81
31.46
29.22
27.86
25.66
3.46
29.22
28.02
93
11.69
Return on equity%
19.69
18.85
17.94
18.94
16.28
15.36
14.95
14.12
14.35
12.36
17.59
14.35
15.82
8
15.94
Return on assets%
3.33
6.14
4.72
7.15
8.12
8.67
8.65
6.92
7.92
6.40
11.51
7.92
7.04
32
0.05
EPS฿
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.05
(2.81%)
(4.70%)
—
6.44
EPS growth%
18.32
21.03
19.56
16.97
19.02
17.66
17.84
15.87
15.82
14.44
12.43
15.87
17.75
82
0.07
Bookvalue per sh฿
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.07
0.06
(2.16%)
(1.50%)
—
0.03
FCF per share฿
0.22
0.21
0.23
0.24
0.23
0.21
0.20
0.19
0.19
0.17
0.09
(5.29%)
(2.06%)
—
0.03
Dividend per sh฿
0.15
0.17
0.18
0.20
0.24
0.27
0.28
0.27
0.28
0.32
0.03
6.36%
7.55%
—
7.45
Div yield (avg)%
17.51
18.08
20.51
22.14
20.01
17.77
15.75
18.68
17.46
14.96
29.78
17.46
17.93
83
8.59
Payout ratio%
6.77
6.16
4.82
7.72
5.80
7.30
9.94
12.18
9.53
11.03
19.82
9.94
7.51
52
286.8
Shares (diluted)M
272.9
297.5
322.9
294.8
291.8
289.4
263.9
262.5
274.3
303.6
279.2
0.80%
1.55%
37
15.38
Buyback yield%
22.45
21.09
24.07
24.68
22.12
19.41
21.37
22.26
20.38
20.79
13.49
20.79
21.75
6
0.929
D/E ratiox
1.326
1.285
1.332
1.533
1.790
2.032
1.966
2.226
2.317
2.320
1.085
2.226
1.878
43
11.82
Enterprise value฿M
137.0
146.2
138.1
158.6
159.0
186.0
191.1
193.3
192.4
195.7
113.0
4.25%
4.30%
77
102.8
LT debt฿M
24.90
23.97
22.74
24.36
22.83
21.43
18.13
16.88
17.31
15.94
5.789
(6.93%)
(5.30%)
30
Revenue
฿126.3M
5.43%
1.00×
Cost of revenue
฿69.65M
5.57%
1.01×
Operating expenses
฿18.59M
5.37%
0.99×
Goodwill & intangibles
17.27%