52.97
Revenue฿M
49.52
49.20
50.72
49.79
49.79
50.01
50.99
51.64
52.48
51.89
55.98
0.83%
0.42%
29
4.56
Revenue growth%
12.15
14.87
13.50
12.46
11.95
9.94
8.42
10.04
12.90
14.05
4.05
10.04
12.30
25
24.49
Gross margin%
17.43
16.12
17.00
16.03
14.52
12.90
14.66
15.94
18.08
19.49
18.34
15.94
16.08
49
26.90
Operating margin%
25.95
28.45
31.18
30.04
30.49
32.85
35.61
35.83
36.69
34.37
28.00
35.61
32.02
21
6.51
Net margin%
22.18
21.46
23.23
24.72
23.63
21.86
23.75
26.30
26.18
26.00
27.35
26.00
23.69
94
29.70
P/E ratio (avg)x
30.94
30.66
35.50
41.96
43.00
51.42
53.79
56.62
55.24
61.15
14.94
55.24
47.21
76
30.50
EV/EBITx
12.66
12.42
12.94
11.24
10.12
10.08
8.759
7.972
8.382
8.081
29.97
8.382
10.10
25
7.86
FCF yield (avg)%
9.95
10.72
9.12
10.45
10.18
10.79
12.57
14.13
13.51
12.53
9.98
12.57
10.76
6
6.84
FCF margin%
9.46
9.64
10.75
12.82
11.89
9.53
11.89
11.75
13.37
14.83
26.78
11.89
11.82
62
0.693
FCF / Net incomex
0.437
0.426
0.375
0.399
0.428
0.451
0.409
0.402
0.426
0.368
0.581
0.409
0.418
75
6.13
ROIC%
6.45
9.20
9.75
11.43
10.43
12.35
10.55
12.34
11.28
12.57
28.73
12.34
10.91
31
19.70
Return on equity%
19.70
20.22
19.80
19.78
22.69
22.16
21.52
18.91
21.03
22.48
15.18
21.52
20.63
22
14.49
Return on assets%
7.73
5.32
4.63
1.73
2.04
0.40
2.44
2.82
1.55
4.19
22.42
2.44
2.63
42
0.06
EPS฿
0.15
0.16
0.17
0.18
0.19
0.19
0.22
0.26
0.28
0.31
0.06
10.93%
8.12%
—
16.90
EPS growth%
11.82
10.83
8.68
8.94
6.18
4.47
5.76
6.67
8.75
6.22
24.63
6.22
7.67
77
0.16
Bookvalue per sh฿
0.11
0.11
0.11
0.12
0.12
0.13
0.13
0.15
0.17
0.20
0.13
10.92%
6.20%
—
0.10
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.11
(1.66%)
(0.83%)
—
0.10
Dividend per sh฿
0.05
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.04
0.04
0.12
(0.49%)
(2.94%)
—
10.06
Div yield (avg)%
16.48
13.84
13.85
13.93
14.14
16.90
16.11
13.43
16.00
13.78
8.99
16.00
14.04
8
16.76
Payout ratio%
30.25
32.27
31.63
32.59
31.21
29.27
29.18
28.21
26.64
29.28
19.26
29.18
29.77
68
293.4
Shares (diluted)M
253.4
228.3
246.4
247.4
239.6
226.7
199.3
216.5
201.1
197.4
295.7
(3.80%)
(3.64%)
6
13.74
Buyback yield%
23.23
22.01
23.46
23.40
21.00
22.71
25.38
24.74
25.46
28.09
13.37
25.38
23.43
80
1.240
D/E ratiox
1.098
1.202
1.210
1.233
1.301
1.389
1.333
1.199
1.293
1.194
0.139
1.293
1.222
48
42.15
Enterprise value฿M
23.38
21.89
24.45
22.52
22.95
24.83
27.37
26.31
25.43
24.47
31.20
1.29%
(0.27%)
74
3.549
LT debt฿M
28.35
29.56
28.13
27.36
28.21
30.75
35.64
38.30
38.38
43.98
21.56
9.29%
5.87%
83
Revenue
฿51.89M
0.42%
1.00×
Cost of revenue
฿30.49M
0.65%
1.02×
Operating expenses
฿5.322M
(0.72%)
0.89×
Cash and investments
16.47%
Property and equipment
15.37%
Spread over hurdle
43.36%