11.30
Revenue฿M
19.88
21.32
23.11
24.77
27.27
28.86
31.18
33.92
35.93
38.94
11.80
7.39%
7.59%
28
15.24
Revenue growth%
1.55
0.40
2.67
1.10
1.57
0.40
0.40
0.52
0.40
1.80
5.67
0.40
0.81
92
2.24
Gross margin%
27.58
30.24
31.89
33.03
32.37
34.18
33.08
34.07
33.27
35.09
12.90
34.07
33.06
19
5.58
Operating margin%
17.38
17.23
17.85
19.98
22.69
24.24
23.05
22.59
19.65
21.01
18.21
22.59
20.50
18
17.78
Net margin%
10.01
10.12
11.72
11.64
10.20
8.38
7.09
7.64
6.26
5.95
23.30
7.09
9.20
12
36.34
P/E ratio (avg)x
34.91
37.97
35.20
30.85
28.99
29.12
29.82
26.13
25.27
22.19
26.46
26.13
29.47
31
14.63
EV/EBITx
12.18
13.00
13.70
16.44
16.87
16.95
17.68
19.54
18.92
19.19
29.30
18.92
16.91
32
28.14
FCF yield (avg)%
24.61
26.08
28.81
26.56
27.63
27.65
26.69
29.13
29.37
28.89
27.15
28.89
27.64
17
11.89
FCF margin%
31.88
32.07
34.81
35.65
32.90
34.43
35.88
35.00
37.73
35.83
19.38
35.83
34.90
90
1.586
FCF / Net incomex
1.113
1.214
1.153
1.063
1.086
1.111
1.079
0.933
0.974
0.842
0.265
0.974
1.083
45
12.49
ROIC%
0.40
1.57
0.40
0.40
2.37
3.60
4.85
7.54
6.40
8.62
15.92
6.40
2.99
14
16.46
Return on equity%
17.23
15.11
16.49
19.01
17.90
19.64
20.30
19.54
16.87
13.98
7.75
19.54
17.56
14
12.12
Return on assets%
31.94
33.43
33.22
35.91
33.92
33.25
30.75
31.50
33.83
32.97
19.62
32.97
33.23
31
0.03
EPS฿
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
8.89%
6.55%
—
17.79
EPS growth%
21.61
21.37
18.40
16.36
14.76
15.31
14.16
16.51
16.53
17.53
12.60
16.51
16.52
39
0.01
Bookvalue per sh฿
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.01
2.25%
1.83%
—
0.03
FCF per share฿
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.03
9.83%
9.91%
—
0.01
Dividend per sh฿
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.55%
0.19%
—
26.20
Div yield (avg)%
8.60
8.11
10.81
10.02
10.66
8.85
9.58
9.93
11.14
10.60
17.04
9.93
9.97
15
10.71
Payout ratio%
17.34
19.35
18.44
16.63
17.16
15.95
13.13
12.87
11.85
11.24
14.86
12.87
16.29
11
373.0
Shares (diluted)M
328.1
315.3
332.5
379.0
384.1
375.5
364.6
431.8
461.2
546.7
358.4
7.31%
5.03%
55
26.61
Buyback yield%
13.86
16.82
18.45
15.99
15.51
13.33
15.98
17.05
18.61
15.62
17.04
15.98
15.98
17
1.014
D/E ratiox
1.989
2.270
2.230
2.481
2.544
2.517
2.587
2.841
3.444
3.464
1.256
2.841
2.530
65
13.48
Enterprise value฿M
60.46
61.83
64.42
64.21
73.49
76.70
77.04
74.44
86.93
97.05
24.56
5.72%
4.53%
10
35.27
LT debt฿M
31.53
31.79
31.54
33.22
38.88
43.52
45.39
53.42
57.59
60.19
36.88
9.13%
8.13%
58
Revenue
฿38.94M
7.59%
1.00×
Cost of revenue
฿17.84M
7.05%
0.95×
Operating expenses
฿7.430M
8.30%
1.07×
Property and equipment
15.43%
Spread over hurdle
(0.83%)