24.50
Revenue฿M
21.77
22.91
24.41
25.69
28.00
29.42
31.62
34.36
37.00
40.23
27.30
7.52%
6.85%
18
19.99
Revenue growth%
23.21
22.50
25.35
23.97
23.10
20.65
20.14
19.13
18.68
18.03
4.31
19.13
21.57
47
26.44
Gross margin%
6.55
6.93
6.53
8.61
7.85
6.54
5.68
7.74
7.37
8.37
4.52
7.37
7.15
31
7.26
Operating margin%
26.18
27.65
24.89
25.28
22.84
20.70
22.95
24.75
26.96
24.78
23.30
24.75
24.84
33
29.32
Net margin%
12.61
11.15
13.42
14.59
17.17
20.04
21.38
20.47
22.06
23.95
29.42
21.38
18.61
91
37.96
P/E ratio (avg)x
7.862
8.078
7.471
8.168
8.995
9.505
10.35
9.492
9.281
8.955
23.86
9.492
8.975
62
36.18
EV/EBITx
32.65
36.38
37.52
36.25
38.23
39.28
43.94
45.50
51.38
56.29
32.79
45.50
38.75
67
17.78
FCF yield (avg)%
2.79
2.81
5.17
6.31
5.21
4.24
5.69
8.64
5.99
8.65
24.61
5.99
5.45
70
25.41
FCF margin%
37.25
40.13
38.78
37.56
37.81
37.50
39.15
37.09
34.74
36.46
25.11
37.09
37.53
19
1.165
FCF / Net incomex
0.114
0.104
0.107
0.105
0.099
0.109
0.112
0.115
0.126
0.136
0.691
0.115
0.110
25
19.92
ROIC%
12.91
15.19
15.97
13.69
11.94
11.25
14.13
15.52
15.93
14.44
27.21
14.44
14.29
45
21.82
Return on equity%
7.80
6.39
5.69
4.80
2.52
1.86
0.52
3.10
1.18
0.40
23.82
1.18
2.81
93
23.31
Return on assets%
15.25
16.85
17.76
19.17
16.51
18.23
15.63
13.74
13.26
10.61
10.79
13.74
16.07
34
0.02
EPS฿
0.05
0.05
0.06
0.07
0.08
0.10
0.12
0.13
0.13
0.14
0.02
11.00%
12.97%
—
23.58
EPS growth%
21.47
22.15
21.42
21.52
19.96
21.94
23.89
22.62
22.59
22.63
4.75
22.62
22.05
77
0.03
Bookvalue per sh฿
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.01
6.08%
7.48%
—
0.01
FCF per share฿
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.02
3.66%
4.76%
—
0.01
Dividend per sh฿
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.03
8.37%
10.99%
—
3.57
Div yield (avg)%
16.74
16.79
14.19
12.31
13.93
12.61
11.01
12.50
12.84
15.61
18.81
12.61
13.38
71
7.17
Payout ratio%
9.33
12.33
13.84
15.07
12.93
15.65
15.92
16.08
18.95
17.66
24.11
16.08
15.36
90
700.3
Shares (diluted)M
416.9
442.3
388.4
368.6
358.4
346.7
317.2
295.3
317.5
277.5
684.4
(4.99%)
(4.81%)
87
18.02
Buyback yield%
3.38
5.41
5.58
4.96
4.85
6.66
4.78
5.97
3.19
4.60
9.30
4.78
4.91
66
0.824
D/E ratiox
1.173
1.318
1.381
1.561
1.552
1.580
1.855
1.953
2.111
2.100
0.260
1.953
1.571
77
13.80
Enterprise value฿M
38.28
40.28
40.46
41.63
39.43
42.29
41.86
48.21
48.20
46.01
26.80
3.13%
2.09%
91
4.596
LT debt฿M
8.558
7.902
7.933
7.761
8.845
9.370
10.11
9.157
8.498
8.565
20.64
(0.64%)
(0.60%)
56
Revenue
฿40.23M
6.85%
1.00×
Cost of revenue
฿20.86M
7.25%
1.04×
Operating expenses
฿8.665M
6.53%
0.97×
Cash and investments
15.86%
Spread over hurdle
21.19%