3.906
Revenue฿M
6.155
6.806
7.445
8.124
8.905
9.902
10.79
11.72
12.49
13.42
4.115
8.55%
8.87%
7
4.37
Revenue growth%
25.33
24.60
23.12
22.68
20.05
17.58
17.13
17.46
19.22
19.50
14.42
17.58
19.78
63
14.23
Gross margin%
28.69
28.65
29.43
30.58
33.02
33.70
32.70
35.00
35.30
33.86
29.42
33.86
32.86
87
5.24
Operating margin%
22.51
25.40
24.15
23.72
21.75
24.11
21.45
21.38
19.22
17.18
4.74
21.38
22.13
29
6.48
Net margin%
15.45
18.35
19.10
20.03
17.86
19.10
19.72
19.36
18.24
17.30
20.98
19.10
18.72
8
18.46
P/E ratio (avg)x
22.26
22.85
25.60
27.35
29.55
30.23
26.79
25.82
28.67
28.72
32.85
28.67
27.07
75
37.07
EV/EBITx
19.70
21.29
23.49
27.44
32.99
38.49
40.52
45.27
46.93
46.46
12.63
45.27
35.74
35
5.77
FCF yield (avg)%
33.97
31.35
30.43
31.12
30.60
27.66
29.37
31.07
30.86
28.50
26.72
29.37
30.73
59
21.53
FCF margin%
23.18
22.81
25.64
27.24
25.90
23.80
22.36
21.57
24.47
25.42
23.42
23.80
24.14
5
0.786
FCF / Net incomex
1.960
2.260
2.241
2.573
2.591
2.585
2.543
2.865
3.168
3.582
1.599
2.865
2.579
12
12.86
ROIC%
2.28
0.40
0.72
0.40
0.40
0.40
1.55
0.40
0.40
2.99
22.04
0.40
0.40
35
10.97
Return on equity%
23.26
25.84
24.97
25.04
25.46
23.64
21.89
22.01
24.47
27.29
11.66
23.64
24.72
10
21.38
Return on assets%
8.21
7.39
9.11
9.32
8.92
6.75
6.85
8.81
8.86
6.70
4.72
6.85
8.51
89
0.02
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
7.07%
4.64%
—
2.02
EPS growth%
28.04
26.71
28.41
25.67
23.30
22.94
22.63
24.49
24.15
21.96
20.40
22.94
24.32
6
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.90%
0.26%
—
0.03
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.57%
(0.25%)
—
0.03
Dividend per sh฿
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.02
4.57%
6.89%
—
26.67
Div yield (avg)%
26.88
27.08
24.55
24.29
25.63
25.06
25.94
28.32
29.15
30.54
25.34
28.32
26.41
38
28.75
Payout ratio%
21.89
22.31
22.10
24.56
22.64
24.39
25.89
23.67
22.68
20.74
24.52
23.67
22.66
95
634.4
Shares (diluted)M
593.6
570.4
529.1
562.5
554.2
572.7
566.1
558.3
508.6
540.6
640.4
(0.50%)
(0.19%)
9
5.76
Buyback yield%
26.70
29.33
31.49
33.35
32.04
32.37
29.65
28.77
27.60
24.78
21.25
28.77
29.49
56
1.744
D/E ratiox
0.667
0.601
0.544
0.544
0.582
0.537
0.545
0.471
0.445
0.427
0.155
0.471
0.544
37
4.321
Enterprise value฿M
17.05
17.27
19.59
18.57
21.22
23.10
23.92
22.36
23.35
26.67
5.716
4.68%
4.68%
69
7.386
LT debt฿M
19.82
23.32
25.01
27.15
26.39
29.98
33.71
34.13
36.13
37.34
12.19
7.19%
6.77%
64
Revenue
฿13.42M
8.87%
1.00×
Cost of revenue
฿8.685M
8.91%
1.00×
Operating expenses
฿2.904M
8.90%
1.00×
Cash and investments
15.75%
Spread over hurdle
(7.07%)