18.73
Revenue฿M
26.27
26.86
27.28
27.55
28.73
29.06
30.46
31.08
31.19
31.64
19.83
1.95%
2.06%
55
16.76
Revenue growth%
19.90
22.54
25.27
27.53
29.90
32.63
32.01
32.14
30.74
33.17
2.90
32.14
30.32
33
13.05
Gross margin%
3.17
3.57
5.22
6.80
4.34
2.11
3.06
3.81
0.98
3.13
13.85
3.06
3.37
49
3.66
Operating margin%
2.64
1.61
0.40
2.82
3.76
0.82
1.30
0.47
2.89
2.55
5.04
1.30
2.08
62
28.26
Net margin%
26.57
29.49
31.87
31.97
32.63
30.31
28.69
26.71
28.37
26.59
10.79
28.37
29.09
31
23.48
P/E ratio (avg)x
42.00
46.13
47.78
54.81
56.14
58.14
57.68
68.20
78.89
78.52
14.19
68.20
56.91
83
34.29
EV/EBITx
7.952
8.087
7.288
7.341
6.430
6.329
5.717
5.644
5.095
4.668
30.02
5.644
6.379
16
7.39
FCF yield (avg)%
13.71
13.83
11.69
9.25
11.11
13.22
11.10
10.34
8.79
6.37
20.33
10.34
11.11
27
24.79
FCF margin%
9.59
9.90
11.83
14.38
15.22
12.74
9.85
7.39
8.22
9.16
21.29
9.16
9.88
85
1.274
FCF / Net incomex
0.677
0.762
0.859
0.858
0.861
0.893
1.064
1.133
1.181
1.386
1.622
1.133
0.877
62
23.66
ROIC%
13.68
16.01
13.36
15.27
17.28
16.55
15.29
13.05
14.04
12.35
14.69
14.04
14.66
40
19.72
Return on equity%
29.58
30.71
32.16
30.55
32.22
32.81
33.99
31.14
29.69
28.91
13.83
31.14
30.93
53
20.24
Return on assets%
11.69
10.67
12.30
12.13
12.24
9.97
9.14
7.04
5.97
3.22
10.25
7.04
10.32
65
0.01
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.29%)
(0.06%)
—
6.07
EPS growth%
21.34
20.78
22.51
25.14
26.80
28.64
26.36
24.75
24.92
26.62
8.45
26.36
25.03
29
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
0.01
0.79%
2.65%
—
0.01
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.99%
6.84%
—
0.01
Dividend per sh฿
—
—
0.01
0.01
0.01
—
—
—
—
—
0.01
(2.52%)
(0.11%)
—
25.33
Div yield (avg)%
15.88
17.10
15.18
14.36
16.51
14.81
12.62
13.37
16.22
18.30
17.43
14.81
15.53
21
23.58
Payout ratio%
11.18
11.28
12.52
14.34
16.22
15.17
14.71
16.43
19.16
18.43
13.91
16.43
14.94
76
2.692
Shares (diluted)B
1.939
1.951
1.973
2.130
2.156
2.033
2.001
1.750
1.793
1.856
2.719
(2.96%)
(0.20%)
39
21.75
Buyback yield%
6.24
4.80
7.58
8.65
10.66
10.28
7.65
8.39
11.32
10.19
22.61
10.19
8.52
15
1.136
D/E ratiox
0.986
1.098
1.196
1.374
1.497
1.723
1.961
1.821
1.808
1.860
0.422
1.821
1.610
65
23.06
Enterprise value฿M
16.52
17.75
18.11
19.20
17.93
18.02
19.91
20.18
21.06
20.50
14.80
2.72%
2.06%
24
9.792
LT debt฿M
11.61
12.50
13.50
15.23
13.88
13.60
14.15
14.48
13.55
14.30
8.953
0.60%
1.39%
30
Revenue
฿31.64M
2.06%
1.00×
Cost of revenue
฿22.15M
2.06%
1.00×
Operating expenses
฿6.409M
1.69%
0.96×
Cash and investments
14.39%
Spread over hurdle
(5.05%)