15.58
Revenue฿M
13.63
13.90
14.59
15.49
16.19
17.01
17.27
18.35
19.32
20.31
16.45
4.63%
4.32%
91
27.29
Revenue growth%
14.47
15.37
12.94
15.80
17.60
16.74
16.06
13.58
15.35
18.28
26.73
16.06
15.58
17
29.97
Gross margin%
21.16
22.20
20.46
20.28
21.04
22.90
22.48
24.62
27.45
26.27
25.75
24.62
22.34
82
26.77
Operating margin%
24.79
24.48
22.55
22.01
21.13
23.11
25.76
24.76
22.00
24.42
19.22
24.42
23.76
34
13.71
Net margin%
5.62
5.80
7.72
6.21
6.72
4.24
5.09
3.26
2.66
0.40
25.74
3.26
5.36
80
13.66
P/E ratio (avg)x
52.23
51.89
57.11
62.53
69.42
72.73
85.21
92.47
94.06
107.4
37.26
92.47
71.07
45
23.55
EV/EBITx
48.28
47.35
55.59
59.45
69.37
71.63
69.36
80.92
85.08
102.0
37.54
80.92
69.37
79
11.61
FCF yield (avg)%
2.84
0.40
1.82
0.40
2.41
0.69
0.72
2.11
0.91
0.64
4.23
0.72
0.82
46
20.58
FCF margin%
6.23
7.68
7.87
5.45
7.20
8.75
6.03
7.92
7.96
7.43
8.99
7.92
7.56
28
1.710
FCF / Net incomex
1.812
1.734
1.686
1.722
1.847
1.845
1.974
2.254
2.225
2.158
1.589
2.158
1.846
60
5.47
ROIC%
14.83
17.01
14.26
13.26
14.62
17.07
19.41
20.77
18.82
21.39
24.51
19.41
17.04
44
26.29
Return on equity%
19.20
21.70
18.78
20.33
22.98
23.20
23.66
24.79
24.58
27.11
8.25
24.58
23.09
21
4.38
Return on assets%
5.85
7.31
8.84
9.54
8.00
7.66
9.35
10.58
9.41
8.56
29.99
9.35
8.70
17
—
EPS฿
—
—
—
—
—
—
—
—
—
—
—
4.12%
4.87%
—
5.92
EPS growth%
12.64
11.24
11.37
9.76
7.07
4.95
2.61
0.80
1.82
2.46
20.61
2.46
6.01
71
—
Bookvalue per sh฿
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
9.56%
5.56%
—
—
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
6.09%
5.47%
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
—
(3.08%)
(2.38%)
—
14.17
Div yield (avg)%
10.82
9.67
10.61
13.02
11.86
9.35
10.78
12.17
11.60
9.44
29.11
10.78
10.80
91
5.86
Payout ratio%
7.37
9.68
7.89
8.32
10.70
9.14
6.50
8.86
7.93
6.07
4.07
7.93
8.12
92
3.103
Shares (diluted)B
3.174
3.283
3.220
3.236
3.165
3.332
3.680
3.251
3.235
2.972
3.095
(1.25%)
(0.38%)
51
27.55
Buyback yield%
10.13
8.25
8.45
10.36
10.23
7.29
5.65
2.93
0.63
1.60
17.17
2.93
7.77
88
0.730
D/E ratiox
0.847
0.886
0.876
0.968
0.910
0.998
1.054
1.011
0.978
0.886
0.993
0.998
0.939
31
13.01
Enterprise value฿M
18.19
18.65
21.57
22.83
23.90
23.37
23.45
23.03
26.42
29.74
12.72
4.47%
4.79%
28
15.05
LT debt฿M
4.292
4.228
4.190
4.314
4.618
5.058
5.530
6.127
6.995
7.094
3.651
8.96%
6.01%
15
Revenue
฿20.31M
4.32%
1.00×
Cost of revenue
฿14.22M
4.32%
1.00×
Operating expenses
฿4.287M
4.12%
0.98×
Property and equipment
18.39%
Cash and investments
17.81%
Spread over hurdle
54.04%