32.98
Revenue฿M
18.32
20.18
21.68
23.72
26.28
28.94
31.94
34.13
36.59
39.16
34.24
8.30%
8.59%
6
15.60
Revenue growth%
18.33
18.62
15.68
13.40
13.81
11.23
10.98
11.38
14.09
12.77
10.18
11.38
13.61
53
8.09
Gross margin%
11.55
13.27
14.37
15.18
13.28
11.77
9.83
11.14
10.10
10.17
9.92
10.17
11.66
88
3.85
Operating margin%
22.73
22.09
23.57
24.96
26.84
29.37
28.81
29.43
28.96
27.46
16.24
28.96
27.15
75
14.64
Net margin%
26.93
24.68
26.79
26.84
28.64
26.36
24.44
27.41
28.51
29.68
13.80
27.41
26.88
24
22.15
P/E ratio (avg)x
47.96
50.88
52.79
54.98
61.46
68.38
79.80
93.60
103.4
106.6
31.06
93.60
64.92
65
20.33
EV/EBITx
23.88
25.25
24.63
22.06
19.55
20.83
19.93
21.12
19.81
17.38
17.97
19.93
20.98
91
28.45
FCF yield (avg)%
11.67
12.79
12.60
10.84
13.53
15.34
17.03
17.90
15.87
15.07
19.94
15.87
14.30
47
7.81
FCF margin%
14.65
15.16
16.22
15.18
12.52
14.24
15.38
17.35
16.16
14.59
29.48
15.38
15.17
13
0.136
FCF / Net incomex
0.180
0.216
0.227
0.227
0.228
0.264
0.300
0.363
0.372
0.380
0.638
0.363
0.246
35
19.56
ROIC%
28.59
28.20
26.66
26.50
24.01
21.69
19.25
18.97
16.10
16.19
19.52
18.97
22.85
22
3.75
Return on equity%
15.75
13.26
13.47
10.98
8.88
9.07
7.83
8.79
7.52
9.83
21.56
8.79
9.45
53
21.03
Return on assets%
24.18
25.54
28.37
30.75
29.60
31.96
32.45
32.60
29.92
28.82
15.88
31.96
29.76
57
0.08
EPS฿
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.08
(3.26%)
(2.36%)
—
28.45
EPS growth%
27.95
30.93
30.67
28.93
26.58
29.19
26.40
27.15
28.40
26.39
2.33
27.15
28.17
10
0.03
Bookvalue per sh฿
0.11
0.12
0.11
0.12
0.13
0.15
0.17
0.18
0.21
0.23
0.06
12.30%
8.23%
—
0.04
FCF per share฿
0.07
0.07
0.08
0.09
0.09
0.09
0.10
0.11
0.12
0.13
0.03
7.62%
6.34%
—
0.07
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.09
5.18%
2.90%
—
27.70
Div yield (avg)%
22.28
20.92
22.44
24.36
21.49
19.73
20.39
19.01
16.85
15.19
29.19
19.01
20.66
58
22.26
Payout ratio%
5.36
5.42
7.06
8.03
5.19
4.42
2.47
2.97
1.60
0.40
9.15
2.47
4.80
74
272.8
Shares (diluted)M
222.9
219.6
232.2
216.2
213.6
198.8
210.3
189.2
173.1
185.4
263.5
(2.79%)
(1.43%)
82
23.47
Buyback yield%
10.63
12.44
10.19
12.73
15.72
16.98
17.19
14.25
12.78
14.98
24.47
14.98
13.52
83
0.738
D/E ratiox
0.518
0.503
0.449
0.460
0.438
0.382
0.407
0.452
0.489
0.474
1.576
0.452
0.456
28
2.966
Enterprise value฿M
21.04
22.51
23.87
20.95
21.19
22.04
23.58
21.50
21.72
22.34
30.02
1.06%
0.35%
67
30.74
LT debt฿M
19.58
20.98
22.16
21.53
22.32
24.02
24.10
23.61
27.90
33.02
12.39
8.15%
5.71%
31
Revenue
฿39.16M
8.59%
1.00×
Cost of revenue
฿20.69M
8.39%
0.98×
Operating expenses
฿5.182M
8.80%
1.02×
Cash and investments
17.97%