24.21
Revenue฿M
21.21
22.27
23.64
25.03
26.50
28.08
29.32
31.09
32.63
34.24
26.56
5.26%
5.50%
29
10.43
Revenue growth%
19.13
16.87
14.57
16.90
18.38
18.85
19.57
16.88
17.24
16.00
13.78
17.24
17.07
10
2.96
Gross margin%
25.26
26.17
24.04
21.99
21.87
22.31
23.66
21.95
21.56
19.64
27.01
21.95
22.15
56
16.24
Operating margin%
4.77
3.58
6.09
4.30
6.96
4.33
2.14
0.40
1.35
0.95
23.96
1.35
3.94
10
19.22
Net margin%
6.16
7.00
6.92
4.85
6.54
7.00
8.40
10.43
7.78
4.91
17.10
7.78
6.96
21
31.66
P/E ratio (avg)x
23.47
25.41
28.36
29.08
28.02
30.21
30.88
29.60
31.09
32.27
31.69
30.88
29.34
82
6.395
EV/EBITx
20.45
22.00
21.42
23.01
23.17
24.10
23.77
24.55
26.65
31.19
29.95
24.55
23.47
71
14.25
FCF yield (avg)%
23.77
21.34
21.23
23.33
20.71
20.46
20.79
18.47
20.92
23.63
27.02
20.79
21.07
72
27.35
FCF margin%
15.51
16.91
17.93
16.72
18.93
21.42
19.11
18.32
19.97
19.65
21.53
19.65
18.63
87
1.431
FCF / Net incomex
1.096
1.173
1.312
1.286
1.165
1.196
1.148
1.066
1.135
1.241
1.577
1.148
1.169
35
18.11
ROIC%
7.51
7.55
9.49
8.08
9.62
10.20
8.81
8.33
9.75
10.06
8.32
9.75
9.15
67
17.76
Return on equity%
22.73
24.33
25.77
26.83
29.21
26.31
27.94
26.48
25.80
25.03
7.31
26.31
26.06
47
5.67
Return on assets%
8.89
7.92
5.70
7.91
6.47
9.39
9.46
9.03
11.16
10.54
9.00
9.46
8.96
49
0.01
EPS฿
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.05
0.01
9.47%
12.63%
—
29.28
EPS growth%
7.71
6.54
8.05
8.96
7.37
4.89
5.31
7.50
9.20
11.82
13.32
7.50
7.60
38
0.01
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.51%
4.96%
—
0.01
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
7.74%
5.36%
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.98%)
(1.59%)
—
20.40
Div yield (avg)%
30.96
30.43
28.57
30.00
29.44
27.31
24.45
27.11
26.00
27.24
29.57
27.11
27.94
30
18.57
Payout ratio%
19.16
18.67
18.79
18.07
18.13
20.77
18.30
15.61
14.10
15.63
15.52
15.63
18.22
69
0.740
Shares (diluted)B
1.329
1.488
1.459
1.714
1.718
1.872
2.073
2.385
2.781
3.014
0.759
11.89%
9.27%
73
10.85
Buyback yield%
24.67
23.30
23.15
24.72
23.30
25.55
25.45
27.37
27.61
26.69
12.04
26.69
25.08
9
0.785
D/E ratiox
0.844
0.927
1.044
1.154
1.228
1.227
1.406
1.497
1.643
1.713
1.656
1.497
1.227
31
2.059
Enterprise value฿M
11.65
12.55
14.24
15.48
15.35
17.37
19.41
19.46
22.67
22.05
1.182
7.52%
7.79%
46
5.226
LT debt฿M
14.66
13.90
15.43
16.08
14.73
15.57
15.41
16.27
18.02
16.99
4.667
2.90%
1.56%
83
Revenue
฿34.24M
5.50%
1.00×
Cost of revenue
฿18.30M
5.10%
0.96×
Operating expenses
฿3.744M
6.24%
1.07×
Cash and investments
15.12%
Spread over hurdle
(0.07%)