9.816
Revenue฿M
42.10
42.71
44.84
46.12
48.98
50.04
51.97
53.44
54.54
56.28
10.24
2.82%
3.27%
77
10.91
Revenue growth%
14.13
15.40
17.87
19.91
19.52
21.18
24.13
22.26
24.97
24.41
12.45
24.13
20.54
48
29.19
Gross margin%
21.18
23.15
24.83
22.05
19.82
17.89
16.66
17.08
15.65
17.74
6.95
17.08
18.85
58
12.59
Operating margin%
20.37
20.43
22.61
23.89
25.37
26.61
26.57
26.56
26.62
27.26
16.46
26.61
25.97
23
11.58
Net margin%
12.40
15.13
16.60
14.11
16.39
19.22
22.16
19.71
22.70
24.00
23.09
22.16
17.91
23
15.18
P/E ratio (avg)x
13.89
15.73
16.70
18.59
19.71
22.31
22.70
24.95
26.83
29.32
12.56
24.95
21.01
33
12.46
EV/EBITx
30.09
34.66
37.38
38.09
38.66
41.97
39.65
44.15
50.49
52.38
13.90
44.15
39.16
32
6.61
FCF yield (avg)%
15.17
14.76
14.08
16.52
15.45
17.93
15.72
15.66
16.31
18.65
18.99
16.31
15.69
46
15.17
FCF margin%
17.51
19.70
22.47
19.54
20.68
18.47
20.88
19.13
17.93
19.83
22.67
19.13
19.62
48
0.334
FCF / Net incomex
0.208
0.225
0.232
0.253
0.231
0.226
0.252
0.274
0.302
0.276
0.450
0.274
0.242
53
28.16
ROIC%
3.18
3.84
3.85
3.21
1.13
2.36
3.98
5.12
3.18
4.69
18.50
3.98
3.53
40
9.16
Return on equity%
9.72
8.75
8.27
8.59
9.61
11.48
12.24
11.53
9.89
9.70
29.43
11.48
9.71
21
23.19
Return on assets%
11.51
11.32
13.58
15.12
15.44
16.70
13.86
12.17
13.26
10.86
20.41
13.26
13.42
28
0.10
EPS฿
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.10
8.67%
6.40%
—
13.24
EPS growth%
0.97
3.53
0.60
0.90
2.24
0.40
1.10
0.40
0.50
0.40
29.85
0.40
0.75
7
0.10
Bookvalue per sh฿
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.03
1.80%
3.32%
—
0.03
FCF per share฿
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.86%
4.56%
—
0.03
Dividend per sh฿
0.17
0.16
0.17
0.20
0.24
0.25
0.25
0.27
0.26
0.27
0.08
2.39%
5.15%
—
23.43
Div yield (avg)%
15.11
12.60
13.77
16.03
17.29
19.13
21.98
22.77
25.44
26.48
21.22
22.77
18.21
56
10.45
Payout ratio%
19.86
20.48
20.96
21.34
21.66
21.69
21.09
22.65
24.22
23.17
14.45
22.65
21.50
65
319.2
Shares (diluted)M
393.7
380.5
378.1
383.0
382.6
416.4
419.0
431.2
462.6
471.2
322.9
4.25%
1.81%
68
2.03
Buyback yield%
21.31
22.74
20.43
22.86
23.87
26.72
25.11
26.08
25.82
24.59
26.61
25.82
24.23
70
0.899
D/E ratiox
2.527
2.497
2.806
3.222
3.897
4.705
5.601
5.500
5.852
6.410
1.678
5.601
4.301
44
1.982
Enterprise value฿M
79.07
82.40
83.64
85.37
96.74
114.8
121.3
146.8
174.9
198.4
47.47
15.45%
11.12%
71
5.931
LT debt฿M
23.08
24.88
26.78
26.10
25.39
25.69
28.98
31.15
29.85
31.21
21.54
4.21%
2.48%
57
Revenue
฿56.28M
3.27%
1.00×
Cost of revenue
฿35.28M
3.29%
1.00×
Operating expenses
฿9.507M
3.70%
1.04×
Property and equipment
19.45%
Cash and investments
17.79%
Spread over hurdle
11.68%