19.11
Revenue฿M
25.11
26.13
27.00
28.37
30.60
32.66
34.26
36.60
39.30
41.40
20.67
6.23%
5.79%
70
28.70
Revenue growth%
12.39
14.59
14.49
16.42
15.29
18.06
19.16
16.79
19.51
21.26
11.69
19.16
16.60
14
19.23
Gross margin%
26.87
27.96
30.11
30.96
28.60
28.16
26.39
23.54
22.49
24.39
12.85
24.39
27.41
59
29.23
Operating margin%
12.74
13.81
15.08
14.88
12.38
13.73
12.06
9.21
7.79
10.65
18.26
10.65
12.56
68
7.41
Net margin%
8.04
7.42
10.02
8.31
9.61
10.24
9.58
11.30
11.95
11.87
26.64
11.30
9.81
37
18.69
P/E ratio (avg)x
34.39
33.12
36.92
34.82
34.74
39.32
40.41
44.21
48.79
54.66
7.514
44.21
38.12
42
19.85
EV/EBITx
56.05
64.86
71.34
68.62
66.32
71.06
81.78
87.71
92.65
101.6
21.39
87.71
71.20
88
3.11
FCF yield (avg)%
26.69
27.03
28.61
28.50
29.74
26.96
29.32
28.29
29.42
28.46
23.91
28.46
28.48
34
25.92
FCF margin%
17.10
18.42
20.63
19.97
21.17
23.63
25.99
27.85
26.66
28.59
13.88
26.66
22.40
77
1.311
FCF / Net incomex
1.835
1.935
2.170
2.550
2.696
3.010
2.970
3.410
3.261
3.167
1.387
3.167
2.833
18
11.96
ROIC%
22.32
21.09
20.88
20.41
18.26
17.92
18.91
18.65
20.97
23.58
20.02
18.91
20.65
50
21.13
Return on equity%
11.83
9.16
8.29
8.76
6.73
4.82
5.71
8.43
6.73
6.16
5.94
6.16
7.51
93
23.11
Return on assets%
14.94
16.89
17.61
20.03
19.28
21.15
21.83
19.71
21.70
24.39
7.89
21.70
19.87
27
0.01
EPS฿
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.09
0.01
12.87%
11.28%
—
4.30
EPS growth%
22.13
22.17
20.02
22.52
24.68
24.42
21.59
23.88
23.71
24.33
23.42
23.88
23.12
74
0.03
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
11.18%
8.89%
—
0.01
FCF per share฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(2.73%)
(0.99%)
—
0.02
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.62%
2.69%
—
17.66
Div yield (avg)%
8.86
11.07
9.78
9.73
12.31
9.36
8.82
6.44
8.16
6.14
27.48
8.16
9.11
51
21.66
Payout ratio%
26.24
28.93
30.47
27.69
30.10
28.57
28.12
29.58
30.14
30.88
6.15
29.58
29.25
91
585.6
Shares (diluted)M
613.8
553.1
541.8
547.3
574.4
608.8
623.3
621.2
657.9
620.4
592.8
1.55%
0.80%
63
16.96
Buyback yield%
5.80
4.47
6.41
8.72
10.08
10.00
9.86
9.72
7.84
10.45
27.56
9.86
9.22
23
1.096
D/E ratiox
1.309
1.474
1.391
1.497
1.434
1.449
1.344
1.443
1.447
1.328
1.032
1.443
1.439
82
22.86
Enterprise value฿M
21.95
21.83
20.12
18.44
18.53
19.73
17.75
16.22
15.34
14.64
6.805
(4.61%)
(2.97%)
25
5.109
LT debt฿M
17.70
17.36
18.66
18.70
20.27
21.91
23.06
21.92
22.97
24.60
15.60
3.95%
4.01%
18
Revenue
฿41.40M
5.79%
1.00×
Cost of revenue
฿23.88M
5.88%
1.01×
Operating expenses
฿6.280M
5.35%
0.96×
Goodwill & intangibles
15.73%