904.2
Revenue฿M
459.0
494.5
542.3
581.9
624.7
689.2
736.3
790.5
863.3
926.8
973.1
8.21%
8.40%
94
26.74
Revenue growth%
20.04
17.91
18.06
19.95
20.58
23.25
23.08
23.60
22.63
24.52
16.98
23.25
21.60
62
14.21
Gross margin%
5.76
4.94
2.58
0.40
2.19
2.46
2.63
3.00
5.73
7.61
4.17
3.00
2.82
53
3.61
Operating margin%
9.94
11.92
13.69
13.63
15.86
14.88
13.54
10.60
13.47
14.33
18.99
13.54
13.58
7
29.39
Net margin%
0.40
0.51
2.05
1.85
4.08
4.35
6.43
8.27
10.20
10.55
26.07
8.27
4.21
27
28.51
P/E ratio (avg)x
51.20
57.04
61.43
66.37
74.37
73.28
87.42
101.9
117.0
117.6
36.49
101.9
73.82
55
6.379
EV/EBITx
19.03
19.59
23.56
27.55
29.44
30.92
31.39
31.22
35.45
42.38
11.93
31.39
30.18
21
21.75
FCF yield (avg)%
22.55
19.66
18.65
16.34
14.33
13.54
11.70
14.59
12.84
15.31
20.56
13.54
14.95
35
13.28
FCF margin%
13.38
11.19
11.03
10.42
11.54
14.14
16.80
14.87
17.78
19.77
18.06
16.80
13.76
91
1.523
FCF / Net incomex
1.219
1.359
1.306
1.307
1.303
1.359
1.533
1.584
1.471
1.539
0.757
1.533
1.359
70
5.72
ROIC%
8.41
8.04
7.16
6.26
4.18
2.91
5.60
4.63
1.69
3.11
12.55
3.11
5.11
10
26.68
Return on equity%
21.62
18.98
18.32
20.69
20.68
20.15
22.65
23.81
23.22
23.52
19.12
23.22
21.16
92
2.79
Return on assets%
22.65
24.54
22.76
25.53
28.08
28.16
30.31
27.74
28.72
31.57
23.48
28.72
27.91
68
0.07
EPS฿
0.06
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.07
(6.49%)
(4.68%)
—
15.57
EPS growth%
4.16
7.11
8.70
6.07
5.08
3.72
3.99
4.82
4.17
2.50
15.57
3.99
4.49
73
0.09
Bookvalue per sh฿
0.05
0.05
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.11
(6.14%)
(3.89%)
—
0.09
FCF per share฿
0.09
0.10
0.10
0.10
0.09
0.10
0.11
0.11
0.11
0.11
0.12
3.73%
1.21%
—
0.08
Dividend per sh฿
0.13
0.14
0.16
0.15
0.16
0.17
0.16
0.15
0.15
0.17
0.04
0.59%
3.70%
—
24.92
Div yield (avg)%
8.69
8.05
6.07
5.94
5.10
6.94
9.44
6.72
4.52
2.95
27.90
6.72
6.40
35
18.55
Payout ratio%
8.03
8.24
9.32
10.08
11.33
12.55
10.14
8.02
6.60
6.13
11.77
8.02
8.78
50
3.781
Shares (diluted)B
4.007
3.730
3.700
3.916
3.605
4.037
4.590
4.169
4.397
4.460
3.763
4.35%
0.31%
86
2.84
Buyback yield%
17.64
15.61
18.44
18.58
18.40
16.17
19.16
18.83
17.99
17.88
11.50
17.99
18.19
81
0.928
D/E ratiox
1.996
2.101
2.378
2.237
2.438
2.381
2.749
3.177
3.541
3.806
0.274
3.177
2.409
18
1.288
Enterprise value฿B
0.355
0.363
0.372
0.442
0.461
0.480
0.526
0.577
0.552
0.648
1.168
7.04%
6.37%
46
0.759
LT debt฿B
1.664
1.609
1.655
1.874
2.029
2.104
2.117
2.375
2.385
2.328
0.430
2.79%
4.93%
64
Revenue
฿926.8M
8.40%
1.00×
Cost of revenue
฿567.1M
8.48%
1.01×
Operating expenses
฿101.5M
8.04%
0.97×
Cash and investments
16.60%
Property and equipment
16.13%
Spread over hurdle
13.33%