59.17
Revenue฿M
52.78
55.05
58.31
62.80
66.41
70.34
75.95
79.41
83.22
87.50
62.65
5.67%
5.81%
26
8.53
Revenue growth%
24.44
26.60
26.99
24.51
22.78
22.63
25.38
26.12
24.61
23.68
29.36
24.61
24.56
75
7.36
Gross margin%
22.19
23.60
22.33
23.05
22.56
24.37
24.80
25.38
26.94
28.14
29.63
25.38
23.99
29
2.22
Operating margin%
21.90
22.91
25.80
25.31
28.31
25.43
25.94
25.54
25.93
27.52
30.00
25.93
25.67
83
22.97
Net margin%
19.99
22.06
20.35
19.62
21.53
20.51
18.24
18.48
17.22
18.01
14.24
18.24
19.80
79
37.25
P/E ratio (avg)x
30.37
31.00
34.21
38.25
44.55
45.58
51.88
53.79
53.98
50.82
29.64
51.88
45.07
10
10.68
EV/EBITx
12.27
14.42
14.18
16.39
19.10
19.67
22.71
26.67
29.37
29.14
34.46
26.67
19.39
47
15.74
FCF yield (avg)%
12.33
13.43
14.79
14.70
16.55
14.30
11.97
11.29
13.65
15.87
4.84
13.65
13.98
22
2.21
FCF margin%
0.40
3.17
1.16
3.66
2.12
4.01
1.01
0.40
0.40
0.86
18.79
0.86
1.08
32
0.300
FCF / Net incomex
0.884
0.908
1.026
1.219
1.453
1.568
1.615
1.571
1.629
1.741
1.275
1.615
1.511
26
7.99
ROIC%
17.82
19.48
21.45
23.20
20.35
21.39
22.92
21.67
20.26
18.89
28.25
21.39
20.87
82
2.71
Return on equity%
27.80
29.36
26.77
28.04
27.30
26.34
26.77
26.71
28.39
29.57
5.49
26.77
27.55
90
26.14
Return on assets%
14.54
13.18
10.29
9.87
12.30
12.45
14.36
14.56
15.35
15.08
6.87
14.56
13.77
16
0.02
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(5.50%)
(4.65%)
—
28.32
EPS growth%
5.14
7.15
8.67
8.16
5.82
8.82
10.81
9.10
8.72
7.00
28.34
8.82
8.42
40
0.02
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.02
0.02
0.01
(1.88%)
(2.84%)
—
0.03
FCF per share฿
—
—
—
—
—
—
—
—
—
—
0.02
2.31%
(1.88%)
—
0.01
Dividend per sh฿
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.01
9.22%
10.18%
—
23.03
Div yield (avg)%
22.39
22.98
24.12
27.03
29.01
30.00
29.58
30.28
27.63
27.29
7.74
29.58
27.46
66
14.61
Payout ratio%
2.91
3.36
6.31
7.76
8.34
8.50
6.77
4.45
6.92
4.77
22.67
6.77
6.54
41
770.6
Shares (diluted)M
671.3
610.9
575.1
581.4
634.2
605.0
597.7
633.3
697.0
633.2
739.6
(0.03%)
(1.46%)
60
13.68
Buyback yield%
22.07
22.95
21.49
24.25
23.48
24.65
26.19
26.43
27.69
28.16
7.16
26.43
24.45
88
1.351
D/E ratiox
1.548
1.562
1.733
2.044
2.023
2.161
2.270
2.384
2.509
2.476
0.914
2.384
2.102
7
52.49
Enterprise value฿M
29.19
30.64
27.70
28.40
25.79
27.20
27.29
28.30
24.60
21.52
57.89
(3.55%)
(3.14%)
63
85.05
LT debt฿M
38.22
39.46
40.65
36.16
39.12
37.70
33.35
31.97
29.96
26.10
52.46
(7.78%)
(4.04%)
86
Revenue
฿87.50M
5.81%
1.00×
Cost of revenue
฿51.16M
5.85%
1.00×
Operating expenses
฿17.35M
6.10%
1.03×
Cash and investments
19.70%
Goodwill & intangibles
18.25%
Spread over hurdle
(1.51%)