4.524
Revenue฿M
50.13
49.89
48.96
50.24
50.00
50.50
49.40
49.25
48.52
47.77
4.863
(0.91%)
(0.36%)
53
4.46
Revenue growth%
28.58
30.25
31.11
31.47
33.72
31.78
29.31
27.36
27.72
28.30
4.14
28.30
29.78
82
8.47
Gross margin%
3.89
4.49
2.65
0.40
0.72
0.40
0.65
0.40
1.89
1.10
21.18
0.65
0.91
61
13.33
Operating margin%
19.03
17.04
14.34
14.53
16.43
14.01
13.01
14.98
16.00
17.48
22.17
14.98
15.49
61
21.74
Net margin%
23.65
21.68
22.61
23.20
22.66
25.64
28.08
30.99
33.96
34.51
19.38
30.99
24.64
20
24.74
P/E ratio (avg)x
39.16
47.12
53.76
62.38
61.57
73.23
77.05
88.25
93.68
102.1
10.78
88.25
67.80
11
12.27
EV/EBITx
24.71
26.89
28.59
30.98
32.47
35.57
40.68
38.96
38.63
37.42
20.16
38.63
34.02
86
4.89
FCF yield (avg)%
10.57
11.69
11.42
10.49
13.26
10.48
8.79
7.21
6.00
3.86
16.25
7.21
10.49
84
21.11
FCF margin%
17.36
19.93
18.53
20.40
20.82
23.79
24.51
22.38
20.03
19.59
5.83
22.38
20.21
39
0.952
FCF / Net incomex
1.415
1.431
1.699
1.786
1.766
1.764
1.784
1.958
2.040
2.405
1.608
1.958
1.775
93
23.88
ROIC%
10.30
9.91
11.08
11.14
8.76
8.22
8.18
7.76
9.80
8.17
24.33
8.18
9.28
64
26.05
Return on equity%
5.44
7.59
10.41
12.72
14.34
11.53
10.66
13.54
10.86
9.16
14.92
10.86
10.76
85
21.24
Return on assets%
7.13
9.08
7.21
9.34
11.22
10.90
12.35
10.53
10.76
10.26
18.40
10.76
10.40
44
0.02
EPS฿
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.02
(1.49%)
(4.85%)
—
7.36
EPS growth%
11.28
13.13
11.40
10.91
11.88
14.45
13.70
10.78
10.17
8.47
14.09
10.78
11.34
25
0.05
Bookvalue per sh฿
0.06
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.02
(9.08%)
(9.92%)
—
0.03
FCF per share฿
0.07
0.07
0.09
0.10
0.10
0.11
0.13
0.14
0.14
0.16
0.05
10.87%
10.33%
—
0.06
Dividend per sh฿
0.07
0.07
0.07
0.08
0.09
0.08
0.09
0.08
0.08
0.07
0.02
(3.72%)
(0.43%)
—
23.54
Div yield (avg)%
13.76
14.30
14.56
12.73
10.99
11.83
13.79
11.23
14.23
14.79
16.10
13.79
13.78
51
27.33
Payout ratio%
8.27
10.19
9.73
10.14
10.30
7.55
7.14
10.10
9.25
7.05
5.05
7.55
9.49
61
580.2
Shares (diluted)M
560.9
634.7
673.9
628.7
630.0
585.6
583.3
638.0
708.9
724.4
581.7
2.83%
2.23%
46
21.89
Buyback yield%
8.40
10.10
9.85
9.02
11.88
9.48
9.66
8.32
5.95
6.11
5.63
8.32
9.25
82
0.130
D/E ratiox
0.776
0.803
0.801
0.783
0.719
0.689
0.787
0.758
0.732
0.797
1.438
0.758
0.779
75
4.601
Enterprise value฿M
12.54
12.86
14.25
15.92
18.71
21.49
24.18
26.83
26.67
27.46
39.73
7.98%
8.87%
73
30.04
LT debt฿M
40.73
40.87
37.95
37.92
41.67
47.19
54.22
53.80
51.01
54.81
24.06
5.64%
4.26%
13
Revenue
฿47.77M
(0.36%)
1.00×
Cost of revenue
฿29.12M
(0.38%)
1.00×
Operating expenses
฿9.923M
(0.03%)
1.03×
Cash and investments
14.60%
Spread over hurdle
87.40%