139.9
Revenue฿M
80.18
84.57
87.21
90.51
96.62
99.26
104.3
108.4
115.7
122.7
145.5
4.89%
4.82%
74
25.35
Revenue growth%
21.18
23.17
23.52
22.98
20.71
20.02
19.68
21.73
21.83
21.38
24.14
21.38
21.55
6
13.20
Gross margin%
2.87
4.17
6.97
9.50
11.16
9.78
10.73
9.08
10.06
9.33
28.07
9.78
9.42
39
24.22
Operating margin%
23.73
26.70
28.42
27.19
28.52
30.89
32.25
33.74
31.50
31.87
9.94
31.87
29.71
52
7.72
Net margin%
20.36
17.88
16.62
18.49
20.55
20.34
17.41
17.07
19.70
19.44
29.62
19.44
18.96
26
24.62
P/E ratio (avg)x
7.785
8.210
8.960
9.921
10.15
11.12
13.42
14.81
15.99
17.63
16.73
14.81
10.63
85
15.05
EV/EBITx
11.48
11.81
11.92
11.45
11.38
11.41
11.32
11.37
11.18
10.48
6.722
11.32
11.40
89
26.82
FCF yield (avg)%
30.28
28.83
30.08
31.45
29.59
28.38
29.12
31.54
30.14
32.47
24.59
30.14
30.11
88
22.57
FCF margin%
27.61
27.41
26.36
28.27
28.94
28.71
29.38
28.97
31.27
28.87
24.53
28.97
28.79
14
0.356
FCF / Net incomex
0.669
0.680
0.738
0.770
0.718
0.774
0.850
0.809
0.806
0.834
0.379
0.809
0.772
40
6.74
ROIC%
26.72
28.90
28.26
29.58
28.59
27.93
29.47
30.11
30.19
28.10
10.79
29.47
28.75
76
5.14
Return on equity%
11.34
9.54
12.12
13.41
11.66
8.91
7.31
7.37
8.37
7.37
7.49
7.37
9.23
77
16.59
Return on assets%
11.62
13.36
15.90
18.71
19.75
16.88
16.30
16.88
15.39
18.28
22.04
16.88
16.59
85
0.06
EPS฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.06
(4.50%)
(2.90%)
—
12.15
EPS growth%
25.39
24.86
22.41
23.97
21.92
22.64
25.02
24.90
22.31
23.82
9.65
23.82
23.89
8
0.06
Bookvalue per sh฿
0.13
0.11
0.13
0.14
0.15
0.15
0.16
0.16
0.15
0.16
0.10
1.93%
1.26%
—
0.14
FCF per share฿
0.20
0.23
0.25
0.25
0.27
0.27
0.25
0.24
0.24
0.25
0.04
(1.50%)
3.71%
—
0.05
Dividend per sh฿
0.07
0.08
0.09
0.09
0.09
0.10
0.11
0.12
0.13
0.14
0.05
8.73%
7.20%
—
4.11
Div yield (avg)%
32.77
30.06
32.67
31.29
30.58
30.86
28.95
28.58
30.21
31.69
12.80
30.21
30.72
72
27.31
Payout ratio%
37.05
36.19
38.24
37.47
34.96
33.76
34.37
35.21
35.03
34.20
18.96
34.37
35.12
23
304.9
Shares (diluted)M
306.5
282.2
269.9
287.4
313.8
302.2
264.4
239.9
248.9
226.3
299.0
(6.33%)
(3.04%)
25
6.93
Buyback yield%
10.02
8.59
11.34
9.13
9.62
8.52
6.89
7.96
10.32
11.32
3.27
8.52
9.38
53
0.341
D/E ratiox
1.045
1.054
1.035
1.023
1.096
0.979
0.895
0.930
0.840
0.948
1.122
0.930
1.001
29
8.090
Enterprise value฿M
74.27
72.49
78.34
75.58
87.52
102.4
120.3
124.6
140.5
144.2
44.71
10.50%
8.18%
17
8.623
LT debt฿M
110.0
111.4
122.6
122.7
132.3
143.1
152.0
159.5
167.3
182.9
14.86
6.69%
6.22%
24
Revenue
฿122.7M
4.82%
1.00×
Cost of revenue
฿71.86M
4.96%
1.01×
Operating expenses
฿24.81M
4.85%
1.00×
Cash and investments
14.69%