109.1
Revenue฿M
90.07
98.53
106.3
116.4
125.7
135.5
147.1
163.0
176.0
194.9
117.5
9.17%
9.15%
33
17.82
Revenue growth%
17.29
15.08
13.89
11.91
9.86
12.54
14.57
15.24
13.15
12.33
22.39
13.15
13.52
35
13.17
Gross margin%
26.48
26.49
28.85
31.41
30.62
30.40
27.43
29.07
30.86
30.49
15.08
30.40
29.73
49
11.63
Operating margin%
8.23
8.22
7.40
8.51
8.65
8.19
8.23
11.20
10.55
10.92
19.41
10.55
8.37
22
25.41
Net margin%
22.83
24.27
23.13
25.25
28.03
26.33
28.48
25.63
28.27
28.32
12.72
28.27
25.98
21
12.79
P/E ratio (avg)x
13.02
11.90
12.37
11.79
11.16
11.92
11.87
12.70
13.86
12.81
7.097
12.70
12.15
26
29.47
EV/EBITx
7.220
6.564
6.620
6.545
6.329
6.495
6.758
7.156
7.979
7.801
29.19
7.156
6.689
89
6.81
FCF yield (avg)%
14.07
13.00
15.31
14.17
12.40
12.84
10.44
12.47
11.38
9.57
18.10
11.38
12.65
11
4.41
FCF margin%
4.20
2.04
3.42
4.12
4.93
2.60
3.11
3.88
1.15
0.56
17.79
2.60
3.26
22
1.621
FCF / Net incomex
0.284
0.270
0.307
0.337
0.374
0.407
0.371
0.387
0.426
0.444
1.744
0.407
0.372
46
14.26
ROIC%
8.33
5.97
8.22
6.77
5.44
6.44
8.89
9.46
10.57
11.05
9.94
9.46
8.27
63
12.36
Return on equity%
24.36
22.21
22.45
25.01
25.43
24.15
25.69
23.02
20.86
22.50
8.17
23.02
23.58
52
16.72
Return on assets%
36.42
35.15
33.80
31.92
31.66
29.38
28.44
28.33
26.96
28.25
26.10
28.33
30.52
75
0.14
EPS฿
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.15
(7.43%)
(6.39%)
—
23.38
EPS growth%
16.13
15.69
13.42
14.64
17.28
16.81
13.93
16.79
17.52
17.58
29.56
16.81
16.46
83
0.15
Bookvalue per sh฿
0.12
0.12
0.13
0.14
0.14
0.14
0.16
0.19
0.23
0.27
0.15
13.19%
9.31%
—
0.12
FCF per share฿
0.09
0.10
0.09
0.10
0.10
0.09
0.09
0.09
0.09
0.09
0.10
(1.12%)
0.62%
—
0.10
Dividend per sh฿
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.15
(1.19%)
(1.49%)
—
4.86
Div yield (avg)%
21.39
21.62
24.51
23.75
25.69
26.92
24.18
23.68
26.41
27.83
5.71
26.41
24.35
79
9.96
Payout ratio%
14.53
13.28
11.74
9.25
8.93
9.99
9.56
10.52
8.91
7.81
18.11
9.56
9.77
19
0.831
Shares (diluted)B
1.381
1.609
1.829
1.915
1.859
1.934
2.133
2.302
2.729
2.690
0.857
7.67%
6.73%
20
26.52
Buyback yield%
23.30
23.05
22.26
23.09
24.91
23.51
21.93
19.08
20.39
17.84
29.10
20.39
22.66
73
0.855
D/E ratiox
0.549
0.580
0.528
0.502
0.564
0.599
0.575
0.551
0.543
0.592
1.263
0.575
0.558
86
139.0
Enterprise value฿M
118.6
128.8
117.2
118.1
118.9
118.3
118.5
130.0
129.0
136.6
12.67
2.82%
2.19%
70
42.44
LT debt฿M
107.7
107.7
107.2
112.1
107.1
112.3
104.7
97.69
87.20
86.93
105.6
(4.09%)
(2.74%)
35
Revenue
฿194.9M
9.15%
1.00×
Cost of revenue
฿108.8M
9.14%
1.00×
Operating expenses
฿46.49M
8.87%
0.98×
Goodwill & intangibles
16.12%
Spread over hurdle
(1.73%)