9.452
Revenue฿M
57.95
60.92
64.11
67.54
71.67
76.89
78.94
82.70
87.00
92.78
10.45
5.30%
5.36%
19
9.94
Revenue growth%
9.68
10.33
12.18
11.94
11.82
13.00
12.90
11.85
10.69
8.95
27.67
11.85
11.83
44
9.86
Gross margin%
21.84
21.08
23.67
26.25
24.76
27.04
28.69
31.19
29.80
29.63
14.14
29.63
26.64
16
23.96
Operating margin%
3.46
5.91
4.96
3.54
2.41
1.25
3.76
5.15
5.75
7.56
11.88
5.15
4.36
84
3.49
Net margin%
17.28
14.66
13.35
11.37
13.16
12.25
14.56
16.35
16.01
18.25
15.68
16.01
14.61
37
8.771
P/E ratio (avg)x
16.54
18.42
17.06
17.45
19.36
18.41
21.12
20.28
21.79
22.79
14.58
21.12
18.89
30
18.64
EV/EBITx
29.09
30.48
34.70
38.64
42.58
44.65
45.38
44.44
44.47
48.54
15.86
44.65
43.51
77
17.33
FCF yield (avg)%
22.46
22.85
22.36
21.17
21.14
20.00
20.06
17.06
15.65
14.74
8.59
17.06
20.60
86
19.94
FCF margin%
26.66
23.80
21.46
19.54
21.25
18.54
19.09
18.15
15.23
17.01
13.35
18.15
19.31
90
0.113
FCF / Net incomex
0.785
0.855
0.798
0.807
0.805
0.816
0.780
0.785
0.900
0.970
0.860
0.816
0.806
44
23.49
ROIC%
25.59
24.89
22.53
23.05
23.00
25.70
24.39
23.69
23.85
25.11
13.13
24.39
24.12
70
3.82
Return on equity%
13.74
15.53
16.66
13.87
15.34
15.71
15.54
15.54
18.05
17.37
29.40
15.71
15.54
83
18.57
Return on assets%
20.57
21.56
23.10
26.06
28.85
31.42
31.13
30.88
28.88
27.82
5.58
30.88
28.33
17
0.06
EPS฿
0.15
0.15
0.15
0.17
0.19
0.19
0.21
0.23
0.24
0.26
0.07
5.94%
7.07%
—
18.19
EPS growth%
16.31
17.88
16.26
15.55
15.30
16.18
18.71
18.80
19.98
19.16
25.84
18.80
17.10
90
0.08
Bookvalue per sh฿
0.16
0.17
0.18
0.19
0.20
0.24
0.28
0.28
0.30
0.32
0.07
9.58%
8.80%
—
0.06
FCF per share฿
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.08
4.64%
4.69%
—
0.07
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.07
5.59%
2.32%
—
2.71
Div yield (avg)%
25.84
28.12
29.83
28.94
30.90
30.18
30.57
31.30
32.23
31.02
23.53
31.02
30.38
75
20.31
Payout ratio%
21.18
19.17
19.19
21.12
20.98
18.75
16.86
18.69
16.35
18.03
23.81
18.03
18.96
8
395.9
Shares (diluted)M
476.9
518.6
520.8
543.3
523.6
574.5
604.9
615.1
684.8
664.3
396.2
4.88%
3.28%
45
14.25
Buyback yield%
9.47
12.23
14.08
15.44
12.75
10.09
12.61
9.77
9.98
8.95
19.32
9.98
11.16
8
1.324
D/E ratiox
0.677
0.693
0.722
0.697
0.705
0.783
0.887
0.862
0.984
1.110
1.621
0.887
0.752
78
8.131
Enterprise value฿M
62.43
61.77
67.40
63.41
62.87
59.35
55.77
61.43
58.67
57.58
86.48
(1.74%)
0.16%
31
87.35
LT debt฿M
100.5
104.0
98.88
100.6
97.51
105.7
116.9
124.3
135.0
145.7
44.03
8.37%
4.10%
67
Revenue
฿92.78M
5.36%
1.00×
Cost of revenue
฿60.30M
5.48%
1.01×
Operating expenses
฿15.24M
4.82%
0.95×
Property and equipment
19.32%
Spread over hurdle
(6.32%)