11.08
Revenue฿M
20.74
22.13
23.34
24.71
26.87
28.86
30.89
33.47
35.66
38.92
11.90
7.69%
7.09%
12
7.87
Revenue growth%
21.69
22.90
20.37
21.59
21.74
20.85
18.27
16.71
19.69
16.96
20.82
18.27
20.61
65
19.84
Gross margin%
32.79
31.31
29.52
30.69
33.45
34.97
34.00
33.19
31.68
33.83
7.70
33.83
32.99
57
20.36
Operating margin%
23.81
23.33
22.63
23.94
24.18
23.75
21.16
22.54
24.16
21.70
21.71
22.54
23.54
30
28.82
Net margin%
18.64
19.25
17.01
16.01
16.66
19.12
17.35
14.63
13.00
10.15
28.72
14.63
16.84
88
32.84
P/E ratio (avg)x
31.82
31.15
33.64
34.90
36.16
41.89
42.73
42.65
42.95
47.43
33.23
42.73
39.02
69
32.96
EV/EBITx
12.61
14.50
15.73
17.12
17.22
18.57
17.66
18.38
18.30
18.65
24.62
18.38
17.44
13
28.80
FCF yield (avg)%
20.71
22.87
23.03
21.48
24.33
21.84
20.14
19.96
18.64
18.06
7.16
19.96
21.09
40
3.64
FCF margin%
14.36
16.09
16.75
18.70
16.58
15.15
15.49
17.78
20.38
19.22
9.17
17.78
16.66
83
0.537
FCF / Net incomex
0.170
0.183
0.173
0.186
0.193
0.188
0.193
0.184
0.184
0.200
0.626
0.188
0.185
10
10.47
ROIC%
11.61
11.63
14.50
16.75
13.92
15.12
14.69
12.21
12.56
15.40
24.28
14.69
14.21
19
4.35
Return on equity%
29.12
28.87
29.57
32.48
33.51
30.89
28.22
26.14
28.85
26.64
17.07
28.22
28.99
42
22.17
Return on assets%
5.56
4.38
3.51
6.48
7.78
8.18
6.42
8.03
5.31
2.62
19.53
6.42
5.99
38
0.03
EPS฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
3.37%
0.30%
—
7.98
EPS growth%
25.05
24.43
23.83
21.60
19.09
16.27
18.89
17.07
18.50
15.67
24.24
17.07
18.99
33
0.01
Bookvalue per sh฿
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.01
2.90%
3.64%
—
0.01
FCF per share฿
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.02
4.17%
6.51%
—
0.04
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
9.20%
6.76%
—
3.18
Div yield (avg)%
9.67
11.37
11.20
11.30
12.81
15.34
16.64
16.53
13.83
14.14
22.10
15.34
13.32
93
13.39
Payout ratio%
25.42
22.48
22.53
22.73
21.90
23.78
24.62
22.38
24.79
22.47
18.54
23.78
22.63
85
1.021
Shares (diluted)B
1.175
1.218
1.359
1.544
1.545
1.741
1.983
1.798
1.913
2.080
1.008
6.13%
6.47%
53
8.57
Buyback yield%
21.12
21.63
24.06
24.61
26.77
24.82
25.30
24.91
23.31
24.83
3.50
24.83
24.71
72
1.502
D/E ratiox
0.374
0.370
0.406
0.396
0.363
0.399
0.433
0.448
0.472
0.505
1.375
0.448
0.403
19
30.68
Enterprise value฿M
1.893
2.119
1.895
2.071
2.311
2.406
2.417
2.435
2.397
2.590
2.823
2.31%
4.09%
34
10.42
LT debt฿M
29.36
26.80
24.62
25.47
24.17
25.10
25.60
23.63
21.74
24.66
34.37
0.40%
(2.04%)
43
Revenue
฿38.92M
7.09%
1.00×
Cost of revenue
฿23.62M
7.33%
1.02×
Operating expenses
฿6.711M
6.60%
0.95×
Goodwill & intangibles
17.88%
Spread over hurdle
20.21%