9.501
Revenue฿M
19.73
20.39
20.25
20.18
19.93
20.21
20.82
21.31
22.06
22.50
10.25
2.46%
1.26%
25
24.05
Revenue growth%
2.19
3.87
3.21
5.15
6.20
8.91
9.28
10.23
12.42
10.01
5.21
10.01
7.55
79
21.00
Gross margin%
6.48
4.00
3.53
5.93
6.09
6.91
4.22
3.93
4.49
7.15
12.41
4.49
5.21
91
27.31
Operating margin%
15.79
17.39
17.71
16.75
17.40
18.79
20.68
22.28
23.65
21.66
25.63
21.66
18.25
65
15.48
Net margin%
18.83
21.17
20.17
23.07
25.98
23.14
22.00
22.58
21.92
19.63
7.11
22.00
21.96
58
28.65
P/E ratio (avg)x
23.88
27.32
28.47
30.91
35.39
35.39
38.07
42.60
40.70
38.19
23.06
38.19
35.39
48
34.85
EV/EBITx
20.77
18.33
18.44
15.75
16.76
14.51
15.20
15.67
15.93
14.90
31.93
15.20
15.84
60
12.73
FCF yield (avg)%
4.17
5.45
5.59
6.86
7.31
5.66
6.38
5.07
7.39
7.02
22.07
6.38
6.02
55
12.38
FCF margin%
13.67
10.76
9.26
9.39
8.46
9.50
6.67
6.05
8.22
8.94
11.66
8.22
9.10
26
0.983
FCF / Net incomex
0.399
0.467
0.514
0.516
0.516
0.582
0.638
0.721
0.752
0.839
1.598
0.721
0.549
59
3.20
ROIC%
0.40
2.66
1.28
0.40
2.35
4.87
3.16
2.66
0.84
0.40
5.69
2.66
1.82
86
3.59
Return on equity%
19.07
19.43
17.27
20.21
22.64
21.52
23.23
23.26
24.49
22.03
5.59
23.23
21.77
30
16.06
Return on assets%
6.98
7.57
5.32
5.55
6.49
6.48
5.14
5.42
7.20
5.55
28.84
5.55
6.01
88
0.02
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
5.78%
6.22%
—
17.50
EPS growth%
8.28
8.47
8.95
9.16
9.89
10.37
12.74
14.16
17.15
15.83
18.29
14.16
10.13
23
0.02
Bookvalue per sh฿
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.02
6.77%
6.68%
—
0.01
FCF per share฿
0.03
0.04
0.04
0.05
0.04
0.05
0.05
0.06
0.06
0.07
0.01
8.25%
7.22%
—
0.02
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(11.06%)
(3.66%)
—
17.02
Div yield (avg)%
22.22
20.21
20.14
19.31
18.21
17.61
15.24
17.88
20.44
22.50
12.04
17.88
19.73
36
8.32
Payout ratio%
23.49
23.40
24.61
24.27
21.34
20.82
23.24
22.71
23.06
20.64
20.40
22.71
23.15
84
607.0
Shares (diluted)M
660.5
639.3
634.6
639.1
636.7
610.3
677.5
726.8
816.1
791.9
614.2
4.46%
1.31%
54
24.38
Buyback yield%
19.05
18.56
20.08
18.53
16.82
16.83
18.98
19.64
21.85
21.26
15.56
19.64
19.02
19
0.474
D/E ratiox
1.859
1.947
1.925
2.122
2.047
2.036
2.177
2.144
2.441
2.805
0.795
2.177
2.085
45
17.89
Enterprise value฿M
13.17
14.39
15.62
14.64
16.08
16.22
17.04
16.05
16.64
16.47
11.61
0.49%
2.60%
66
15.28
LT debt฿M
12.70
13.70
13.72
13.20
15.25
15.55
14.71
16.42
15.69
18.10
17.26
3.48%
3.45%
31
Revenue
฿22.50M
1.26%
1.00×
Cost of revenue
฿10.28M
1.26%
1.00×
Operating expenses
฿5.318M
1.40%
1.01×
Goodwill & intangibles
17.12%
Property and equipment
16.51%