2.415
Revenue฿M
4.828
5.115
5.337
5.611
6.003
6.464
6.689
7.187
7.444
7.964
2.622
5.81%
5.78%
18
26.35
Revenue growth%
13.60
13.84
11.41
11.21
8.39
7.93
8.55
9.60
9.33
9.26
13.73
9.26
9.47
88
19.95
Gross margin%
16.00
17.23
18.29
19.23
19.74
17.64
16.78
17.81
16.35
16.75
28.99
16.78
17.44
63
6.34
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
3.19
3.71
3.91
5.52
21.84
3.71
0.40
9
8.93
Net margin%
31.32
31.00
33.38
35.00
34.43
35.23
33.03
30.84
30.72
32.22
26.33
32.22
32.63
46
11.30
P/E ratio (avg)x
28.81
33.13
37.62
43.51
47.13
53.03
59.57
63.03
62.40
65.60
33.96
62.40
50.08
7
10.06
EV/EBITx
20.30
22.81
25.71
28.24
31.89
33.21
33.47
34.34
39.95
46.46
36.70
34.34
32.55
76
22.48
FCF yield (avg)%
6.35
6.90
7.66
7.82
5.07
6.42
9.31
9.25
8.43
9.38
9.54
9.25
7.74
56
16.57
FCF margin%
13.17
11.58
9.84
9.83
10.19
11.10
11.26
12.80
12.24
12.77
8.90
12.24
11.42
65
1.250
FCF / Net incomex
2.073
2.240
2.593
2.693
2.858
2.820
2.721
2.813
3.038
3.306
0.483
2.820
2.767
65
22.26
ROIC%
24.49
21.99
21.74
21.79
24.67
22.55
22.13
20.50
20.51
22.81
27.98
22.13
22.06
34
24.65
Return on equity%
22.24
20.38
20.74
19.79
19.76
19.00
16.96
19.94
21.70
20.92
3.33
19.94
20.16
89
20.17
Return on assets%
13.50
14.92
12.16
12.16
10.80
8.94
10.83
9.15
8.78
7.74
11.08
8.94
10.82
43
0.01
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
7.26%
6.02%
—
9.87
EPS growth%
16.62
17.10
17.65
15.05
16.87
17.37
14.55
16.68
19.09
16.98
5.92
16.98
16.93
24
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.02
8.31%
9.45%
—
0.01
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
3.83%
2.34%
—
0.01
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.02
10.46%
9.70%
—
26.14
Div yield (avg)%
21.66
24.56
24.50
27.20
29.49
27.40
30.35
27.42
29.49
30.36
8.29
29.49
27.41
95
17.35
Payout ratio%
15.47
14.22
13.13
15.81
15.92
17.49
16.28
13.37
15.31
13.27
10.28
15.31
15.39
25
233.1
Shares (diluted)M
265.9
274.6
260.0
251.5
279.9
269.0
301.5
315.6
314.2
346.9
234.7
4.39%
2.09%
38
16.54
Buyback yield%
19.42
19.79
22.66
19.89
18.16
15.75
16.39
18.49
19.30
17.14
21.95
17.14
18.90
68
0.785
D/E ratiox
1.024
0.992
1.097
1.285
1.251
1.222
1.280
1.297
1.305
1.513
1.149
1.297
1.266
18
0.590
Enterprise value฿M
1.244
1.257
1.138
0.995
1.029
0.912
0.961
0.983
0.987
0.877
9.345
(3.15%)
(3.08%)
94
1.850
LT debt฿M
0.541
0.517
0.499
0.532
0.479
0.415
0.452
0.406
0.356
0.334
9.459
(6.94%)
(4.91%)
47
Revenue
฿7.964M
5.78%
1.00×
Cost of revenue
฿4.281M
5.99%
1.02×
Operating expenses
฿0.934M
5.10%
0.94×
Cash and investments
16.12%
Spread over hurdle
17.39%