22.30
Revenue฿M
45.10
48.32
52.45
55.92
60.07
64.35
69.89
75.97
81.71
89.68
23.47
8.34%
8.21%
46
11.82
Revenue growth%
2.51
2.78
2.32
0.40
0.40
0.40
0.40
2.74
4.98
5.14
14.09
2.74
2.41
67
23.08
Gross margin%
14.72
13.05
10.50
8.99
10.88
11.04
10.00
11.19
11.97
12.08
18.48
11.19
11.12
74
20.11
Operating margin%
19.63
16.77
16.94
13.96
16.45
19.40
20.65
22.73
25.41
26.52
16.35
22.73
19.52
81
2.36
Net margin%
17.54
19.37
16.70
17.67
15.83
18.29
19.78
16.81
17.21
14.22
22.33
17.21
17.37
27
19.16
P/E ratio (avg)x
18.39
21.32
21.91
22.94
24.03
27.82
30.42
31.51
32.62
30.60
27.66
30.60
25.92
63
7.704
EV/EBITx
33.56
34.38
34.76
37.19
33.87
37.02
42.25
48.06
48.75
55.95
25.15
48.06
37.10
59
2.35
FCF yield (avg)%
14.65
16.82
16.33
14.78
13.41
14.25
13.24
14.07
12.86
11.89
12.43
13.24
14.16
13
12.13
FCF margin%
23.73
23.54
22.72
20.28
22.88
24.72
21.72
24.40
26.43
25.11
25.73
24.72
23.64
37
1.757
FCF / Net incomex
1.274
1.450
1.406
1.317
1.273
1.222
1.405
1.576
1.547
1.700
1.605
1.547
1.405
89
28.26
ROIC%
11.40
13.26
15.66
16.78
17.29
14.79
15.25
13.13
15.73
13.20
7.46
14.79
15.02
51
16.95
Return on equity%
0.40
0.40
0.40
0.73
0.40
0.40
1.45
0.40
0.78
1.27
14.80
0.78
0.40
64
13.45
Return on assets%
1.89
4.09
3.98
5.56
6.93
7.04
7.49
10.30
7.77
5.91
15.17
7.49
6.42
50
0.03
EPS฿
0.13
0.13
0.13
0.15
0.15
0.16
0.16
0.19
0.21
0.23
0.03
8.98%
7.22%
—
9.95
EPS growth%
19.50
16.95
17.91
18.64
17.45
14.91
14.27
15.11
14.98
15.33
16.46
14.98
16.14
93
0.07
Bookvalue per sh฿
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.14%
(0.29%)
—
0.02
FCF per share฿
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.08
0.08
0.07
3.63%
4.03%
—
0.02
Dividend per sh฿
0.12
0.12
0.14
0.14
0.13
0.15
0.15
0.17
0.19
0.20
0.04
8.23%
6.76%
—
15.64
Div yield (avg)%
27.76
27.50
25.85
26.19
26.82
27.83
25.89
23.49
22.18
19.90
14.54
23.49
26.04
86
26.34
Payout ratio%
26.15
23.77
23.49
23.46
26.00
23.94
24.89
26.49
26.34
24.42
23.23
24.89
24.65
87
397.7
Shares (diluted)M
414.6
414.2
385.8
354.5
383.1
406.9
398.4
388.8
393.8
382.6
394.8
(0.02%)
0.03%
68
17.36
Buyback yield%
29.11
31.74
29.51
31.74
32.27
29.32
27.89
27.03
26.38
24.49
26.57
27.03
29.21
31
0.781
D/E ratiox
2.119
2.382
2.586
2.826
2.608
2.586
2.576
2.408
2.561
2.557
0.828
2.561
2.569
27
68.81
Enterprise value฿M
40.81
42.58
46.71
51.11
49.94
55.70
64.19
66.01
71.31
77.21
60.00
9.11%
6.89%
9
45.13
LT debt฿M
112.4
131.8
141.6
164.9
186.1
200.0
236.8
261.9
272.1
325.0
69.48
11.80%
12.75%
40
Revenue
฿89.68M
8.21%
1.00×
Cost of revenue
฿51.54M
8.07%
0.99×
Operating expenses
฿16.43M
8.96%
1.07×
Cash and investments
19.98%
Property and equipment
14.06%