31.98
Revenue฿M
56.69
58.59
59.05
59.23
60.48
62.82
65.29
66.92
66.80
66.76
35.49
2.00%
1.73%
62
19.88
Revenue growth%
6.26
7.14
8.08
7.40
8.24
7.67
8.10
6.06
5.63
7.09
29.51
7.09
7.27
24
24.98
Gross margin%
30.64
32.77
33.78
30.79
28.18
25.21
24.85
27.81
28.60
28.64
3.71
27.81
28.62
40
22.88
Operating margin%
0.40
0.40
1.65
1.04
0.40
0.40
0.74
0.40
0.40
0.40
26.71
0.40
0.40
46
23.98
Net margin%
21.95
19.75
21.82
22.08
23.30
23.74
22.45
21.19
22.25
25.00
4.28
22.45
22.17
28
12.78
P/E ratio (avg)x
28.98
28.43
27.43
29.63
29.42
32.28
34.59
32.43
32.46
33.66
16.57
32.46
30.96
53
11.75
EV/EBITx
12.59
11.76
10.08
9.817
8.634
7.706
7.907
7.297
6.244
6.692
18.07
7.297
8.270
52
13.86
FCF yield (avg)%
21.63
20.65
22.02
24.72
25.62
26.22
28.32
30.63
32.29
34.45
10.50
30.63
25.92
67
6.29
FCF margin%
17.09
17.20
14.45
12.09
12.73
11.36
8.87
6.48
9.46
9.54
25.74
9.46
11.72
51
0.840
FCF / Net incomex
0.717
0.773
0.794
0.689
0.647
0.589
0.612
0.548
0.496
0.435
0.667
0.548
0.630
62
12.94
ROIC%
6.82
8.35
9.07
6.81
7.17
7.51
8.07
10.01
10.41
7.91
4.10
8.07
7.99
30
3.88
Return on equity%
35.15
33.75
34.41
35.49
36.77
38.94
36.92
38.39
37.52
37.65
6.90
37.65
36.85
95
12.79
Return on assets%
20.73
19.89
22.67
23.36
22.31
21.21
21.13
21.30
22.21
23.83
22.36
21.30
21.76
37
0.01
EPS฿
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.49%
5.46%
—
22.32
EPS growth%
5.70
3.86
1.88
4.20
2.71
0.57
0.40
0.40
2.24
2.80
7.44
0.57
2.48
90
0.03
Bookvalue per sh฿
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.02
6.98%
8.00%
—
0.03
FCF per share฿
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(4.76%)
(5.42%)
—
0.02
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.02
5.48%
5.28%
—
18.07
Div yield (avg)%
4.28
5.86
6.15
5.25
4.83
4.62
6.64
8.04
6.57
5.49
21.94
6.57
5.67
62
25.97
Payout ratio%
15.26
13.02
15.22
17.26
17.54
16.55
19.18
19.13
21.63
22.74
18.38
19.18
17.40
15
653.4
Shares (diluted)M
482.4
473.7
509.2
433.2
375.4
356.7
307.1
286.5
300.0
321.9
662.3
(3.03%)
(4.79%)
22
5.83
Buyback yield%
7.69
7.19
6.75
6.38
7.97
6.77
6.85
9.33
8.64
6.86
24.90
6.86
7.03
25
0.260
D/E ratiox
1.518
1.347
1.259
1.325
1.235
1.336
1.200
1.169
1.239
1.331
1.341
1.239
1.292
94
8.869
Enterprise value฿M
7.860
8.723
9.396
11.30
11.79
11.82
13.73
13.77
13.66
16.21
28.40
6.58%
9.44%
13
33.59
LT debt฿M
32.35
33.44
36.60
41.04
44.34
49.68
52.03
54.78
57.29
61.70
34.90
6.83%
6.27%
34
Revenue
฿66.76M
1.73%
1.00×
Cost of revenue
฿41.16M
1.43%
0.97×
Operating expenses
฿12.31M
1.81%
1.01×
Spread over hurdle
52.83%