38.06
Revenue฿M
41.85
40.97
41.93
42.40
41.70
42.43
41.52
41.68
42.07
41.71
39.39
0.01%
0.07%
77
13.07
Revenue growth%
9.07
11.56
12.28
11.18
13.17
15.09
15.62
16.49
13.60
14.04
22.08
15.09
13.38
57
3.64
Gross margin%
21.50
19.30
19.80
22.70
21.72
20.26
17.75
20.36
22.98
20.78
11.42
20.36
20.57
37
21.98
Operating margin%
23.44
24.27
22.23
22.21
20.08
17.60
19.91
20.48
19.63
21.76
6.57
19.91
21.12
67
14.75
Net margin%
10.47
9.47
9.74
7.81
10.63
11.37
12.63
12.70
10.45
9.13
9.54
11.37
10.46
14
36.85
P/E ratio (avg)x
43.29
45.83
53.82
57.86
58.34
64.06
66.30
71.90
74.96
88.87
6.354
71.90
61.20
10
37.10
EV/EBITx
34.65
33.46
31.31
32.47
33.74
35.12
34.86
35.57
40.27
36.94
29.65
35.57
34.76
78
19.88
FCF yield (avg)%
27.51
26.54
28.05
25.30
28.14
26.86
27.49
26.23
27.63
24.93
27.84
26.86
27.17
48
13.25
FCF margin%
13.82
15.88
15.05
14.10
13.56
14.03
12.18
14.32
16.13
13.43
20.90
14.03
14.07
37
1.225
FCF / Net incomex
1.173
1.164
1.137
1.266
1.399
1.349
1.370
1.481
1.578
1.633
0.497
1.481
1.359
73
24.22
ROIC%
34.63
36.69
34.47
31.65
30.09
31.94
32.89
33.77
31.03
31.69
12.06
31.94
32.42
35
9.66
Return on equity%
7.22
10.00
12.34
12.82
12.14
13.17
12.08
14.44
11.89
9.55
29.79
12.08
12.11
94
18.67
Return on assets%
4.31
5.30
7.73
5.17
7.26
6.39
5.29
2.39
1.72
3.66
26.35
3.66
5.23
5
0.01
EPS฿
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.02
0.34%
(2.59%)
—
15.97
EPS growth%
27.26
29.35
30.15
28.70
30.00
27.40
26.52
24.98
26.30
24.82
22.70
26.30
27.33
49
0.06
Bookvalue per sh฿
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.04
2.96%
3.60%
—
0.04
FCF per share฿
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.07
0.06
0.07
0.08
(1.89%)
(1.56%)
—
0.09
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.02
7.06%
6.73%
—
22.19
Div yield (avg)%
21.85
19.98
18.53
17.37
20.21
22.90
23.80
26.25
23.67
26.25
2.65
23.80
22.37
6
3.19
Payout ratio%
15.79
13.08
13.44
12.27
13.46
14.16
17.14
17.05
17.33
18.64
8.23
17.14
14.98
87
0.597
Shares (diluted)B
0.959
0.932
1.059
1.019
1.039
1.097
1.191
1.276
1.386
1.411
0.585
6.32%
4.47%
90
13.83
Buyback yield%
12.38
14.31
13.15
11.44
10.75
9.59
11.00
9.96
12.55
14.09
8.14
11.00
11.91
7
0.812
D/E ratiox
1.266
1.267
1.338
1.490
1.702
1.709
1.980
2.135
2.310
2.270
0.436
2.135
1.705
70
18.42
Enterprise value฿M
14.18
12.71
13.03
12.57
11.98
12.32
11.53
12.31
13.05
13.70
46.13
2.73%
0.02%
89
31.70
LT debt฿M
47.57
52.26
62.73
62.93
64.09
71.05
74.66
78.74
91.20
109.6
47.30
11.33%
10.80%
23
Revenue
฿41.71M
0.07%
1.00×
Cost of revenue
฿22.15M
(0.15%)
0.98×
Operating expenses
฿10.60M
0.74%
1.07×
Cash and investments
15.96%
Spread over hurdle
(5.26%)