15.15
Revenue฿M
226.1
229.1
228.7
228.0
236.1
241.9
243.5
247.6
245.8
244.0
16.01
0.66%
1.11%
26
18.37
Revenue growth%
25.48
22.85
20.49
19.63
21.30
20.47
21.40
18.81
21.25
22.03
9.77
21.25
21.27
34
14.69
Gross margin%
12.91
15.66
17.44
16.81
15.17
14.23
13.59
14.20
14.96
16.20
25.52
14.23
15.06
53
27.12
Operating margin%
0.40
2.15
4.33
7.02
9.34
9.61
7.55
6.28
8.02
7.40
17.65
7.55
7.21
50
17.52
Net margin%
7.69
4.92
2.41
1.48
1.14
2.67
3.45
5.27
6.42
7.04
23.38
5.27
4.18
16
7.476
P/E ratio (avg)x
32.87
34.48
38.82
36.31
37.93
38.36
35.86
37.57
35.95
37.85
12.21
37.57
36.94
58
22.52
EV/EBITx
42.55
47.07
53.23
53.87
55.42
57.08
62.71
62.20
60.81
71.52
9.389
62.20
56.25
56
19.55
FCF yield (avg)%
33.49
30.74
33.61
32.15
30.18
27.85
25.15
23.03
24.05
25.48
7.89
25.15
29.02
67
23.23
FCF margin%
21.19
19.54
17.40
19.33
19.97
18.68
16.84
14.13
16.52
19.19
6.85
16.84
18.94
6
0.126
FCF / Net incomex
1.112
1.253
1.233
1.198
1.216
1.254
1.485
1.753
1.777
1.857
1.443
1.753
1.254
86
4.98
ROIC%
23.89
22.71
19.99
22.50
19.76
20.85
23.47
25.88
25.38
24.89
4.90
24.89
23.09
51
3.69
Return on equity%
6.76
5.62
7.16
6.90
8.97
10.87
13.41
15.92
15.69
13.88
23.68
13.88
9.92
19
9.20
Return on assets%
25.91
24.22
23.06
22.73
25.46
24.69
22.47
22.21
19.95
17.99
6.64
22.21
22.89
31
0.13
EPS฿
0.22
0.26
0.26
0.27
0.29
0.35
0.37
0.42
0.41
0.49
0.13
11.17%
10.00%
—
19.08
EPS growth%
11.08
10.92
11.23
9.35
8.92
10.47
8.42
9.96
9.30
11.98
5.62
9.96
10.21
95
0.09
Bookvalue per sh฿
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.10
0.10
0.11
0.03
8.50%
9.27%
—
0.08
FCF per share฿
0.07
0.08
0.07
0.06
0.07
0.07
0.06
0.06
0.06
0.05
0.09
(4.41%)
(2.03%)
—
0.06
Dividend per sh฿
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.11
1.21%
1.39%
—
20.18
Div yield (avg)%
17.76
20.45
22.33
20.27
18.25
17.58
15.40
15.00
14.54
14.08
12.64
15.00
17.67
89
15.94
Payout ratio%
1.31
0.60
3.06
2.00
4.36
2.21
2.52
3.98
4.98
6.31
22.59
3.98
2.79
61
0.839
Shares (diluted)B
0.897
0.975
1.099
1.281
1.423
1.687
1.999
2.261
2.631
2.742
0.831
14.02%
11.39%
70
5.55
Buyback yield%
27.75
29.20
31.82
34.70
33.45
31.66
32.37
35.37
37.35
35.57
27.51
35.37
32.91
17
0.290
D/E ratiox
0.310
0.306
0.320
0.362
0.398
0.399
0.467
0.482
0.468
0.452
1.768
0.467
0.399
9
178.5
Enterprise value฿M
50.18
52.14
55.48
54.04
58.93
64.40
64.29
63.36
58.73
58.06
8.541
(0.29%)
1.32%
83
111.7
LT debt฿M
165.5
151.4
149.1
151.6
146.2
159.4
169.6
149.9
161.7
158.6
158.8
1.65%
(0.56%)
66
Revenue
฿244.0M
1.11%
1.00×
Cost of revenue
฿142.3M
1.25%
1.01×
Operating expenses
฿39.41M
0.75%
0.97×
Property and equipment
18.02%