27.61
Revenue฿M
32.93
32.95
32.73
32.28
32.91
32.52
33.37
32.67
33.39
33.24
29.96
0.20%
0.12%
73
20.27
Revenue growth%
25.97
23.76
26.66
28.40
26.71
23.75
23.28
23.06
25.64
25.97
29.01
23.75
25.80
39
20.97
Gross margin%
13.05
12.89
14.57
11.91
13.41
16.25
13.76
14.28
13.74
15.95
9.14
14.28
13.75
29
6.84
Operating margin%
8.97
10.68
13.26
14.45
15.16
13.31
12.41
12.11
12.44
14.74
26.67
12.44
12.85
93
6.31
Net margin%
20.84
19.79
20.19
19.79
17.76
15.64
18.05
15.99
16.25
18.01
18.79
16.25
18.03
35
26.32
P/E ratio (avg)x
37.56
41.80
42.80
48.61
50.22
54.22
64.35
69.36
81.27
90.21
33.27
69.36
52.22
29
9.702
EV/EBITx
54.30
59.52
57.44
67.43
78.64
90.27
90.82
103.4
120.3
121.9
36.85
103.4
84.45
70
5.12
FCF yield (avg)%
4.24
5.54
6.88
4.06
6.28
7.62
4.70
3.60
3.64
3.18
10.75
3.64
4.47
33
2.58
FCF margin%
11.23
11.44
9.82
7.35
4.99
7.98
7.29
9.25
8.84
7.83
8.16
7.98
8.41
25
0.725
FCF / Net incomex
1.542
1.388
1.434
1.586
1.769
1.914
1.925
2.119
2.360
2.404
0.757
2.119
1.841
23
13.57
ROIC%
8.35
5.74
5.21
4.26
3.34
3.79
3.41
3.97
6.38
7.91
21.12
3.97
4.73
59
15.64
Return on equity%
17.07
17.79
16.52
14.72
11.85
10.57
7.60
9.23
9.55
8.30
21.42
9.23
11.21
47
13.29
Return on assets%
12.05
9.55
8.50
11.41
11.60
10.25
9.33
9.81
9.66
12.07
8.87
9.81
10.03
59
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
(5.66%)
(4.75%)
—
12.65
EPS growth%
25.53
26.50
27.15
28.47
28.57
26.94
24.41
24.77
23.82
21.41
17.12
24.41
26.01
11
0.02
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
(2.08%)
0.08%
—
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
(0.31%)
(0.11%)
—
0.01
Dividend per sh฿
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.82%
3.09%
—
20.78
Div yield (avg)%
20.70
21.00
23.38
21.61
23.74
22.28
19.71
17.51
16.74
15.26
6.82
17.51
20.85
42
22.81
Payout ratio%
18.79
16.31
18.99
21.40
20.04
18.38
17.78
17.48
16.23
18.70
29.16
17.78
18.54
5
1.287
Shares (diluted)B
1.691
1.718
1.670
1.792
1.950
2.137
2.254
2.122
2.204
2.185
1.284
2.30%
3.21%
87
26.63
Buyback yield%
1.72
0.52
1.28
1.55
1.55
3.51
5.23
3.08
2.87
2.70
10.64
3.08
2.21
69
1.409
D/E ratiox
1.224
1.198
1.427
1.592
1.654
1.779
1.760
1.902
2.246
2.436
0.847
1.902
1.707
28
11.07
Enterprise value฿M
15.53
15.11
14.45
13.80
13.83
13.31
14.47
14.23
12.96
13.64
4.617
(0.29%)
(0.95%)
41
18.06
LT debt฿M
19.51
20.97
23.11
23.34
25.59
26.04
25.21
26.39
29.91
33.53
21.88
5.56%
5.85%
8
Revenue
฿33.24M
0.12%
1.00×
Cost of revenue
฿21.61M
0.16%
1.00×
Operating expenses
฿3.142M
(0.79%)
0.91×
Spread over hurdle
44.71%