6.514
Revenue฿M
7.243
7.569
7.999
8.465
8.964
9.428
9.538
9.767
9.906
10.20
6.691
2.62%
3.89%
9
11.01
Revenue growth%
12.74
15.62
13.03
15.73
13.36
14.45
15.77
18.71
21.36
22.98
2.05
18.71
15.67
16
24.56
Gross margin%
21.97
20.80
19.74
22.15
21.14
20.48
20.81
21.98
22.95
23.38
23.11
21.98
21.56
17
23.03
Operating margin%
23.52
21.22
18.93
20.55
21.23
23.54
21.49
22.08
23.49
23.74
9.66
23.49
21.79
39
24.97
Net margin%
18.86
20.10
19.61
18.41
17.85
16.04
17.99
19.79
19.30
22.16
2.12
19.30
19.08
39
23.44
P/E ratio (avg)x
9.157
10.46
12.63
13.98
15.95
16.44
19.46
22.09
23.01
24.11
14.71
22.09
16.19
54
9.834
EV/EBITx
35.64
36.22
40.18
46.08
44.05
49.31
47.08
55.28
63.37
74.62
11.68
55.28
46.58
22
22.30
FCF yield (avg)%
7.06
9.32
7.75
8.45
10.05
11.59
11.94
11.12
12.92
15.09
13.79
11.94
10.59
53
25.93
FCF margin%
25.03
24.11
25.89
26.97
24.60
27.56
30.01
32.58
30.50
29.40
6.10
30.01
27.26
78
0.921
FCF / Net incomex
1.228
1.315
1.384
1.539
1.718
1.852
1.993
2.034
1.897
2.045
0.604
1.993
1.785
83
18.38
ROIC%
17.78
18.08
18.78
20.78
20.16
18.48
18.02
16.35
15.41
17.35
29.76
17.35
18.05
48
17.33
Return on equity%
9.70
7.73
9.27
6.49
3.62
4.24
2.33
0.40
0.85
0.40
3.98
0.85
3.93
50
18.72
Return on assets%
9.64
9.86
10.94
13.92
16.70
17.94
20.61
20.21
19.52
21.09
10.30
20.21
17.32
24
—
EPS฿
—
—
—
0.01
—
—
—
—
0.01
—
—
1.48%
3.15%
—
21.42
EPS growth%
22.22
24.20
26.72
27.22
26.45
28.99
29.69
29.64
31.73
30.11
18.81
29.69
28.10
39
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
5.89%
7.96%
—
0.01
FCF per share฿
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.03
0.03
0.01
3.95%
6.27%
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
6.20%
6.78%
—
29.89
Div yield (avg)%
23.86
24.78
23.80
25.63
25.96
23.26
20.86
20.27
20.09
19.97
18.00
20.27
23.53
42
16.46
Payout ratio%
25.48
27.10
28.97
31.69
30.22
28.32
31.23
32.45
30.39
31.13
3.33
31.13
30.30
57
328.7
Shares (diluted)M
344.3
313.1
312.3
297.0
331.4
332.0
377.4
367.5
369.7
401.8
329.3
3.93%
0.81%
12
2.72
Buyback yield%
21.38
20.31
22.69
21.24
18.29
18.87
20.57
22.79
25.34
25.46
23.89
22.79
21.31
18
1.388
D/E ratiox
0.186
0.192
0.179
0.187
0.169
0.179
0.198
0.187
0.198
0.208
1.703
0.198
0.187
42
2.615
Enterprise value฿M
1.387
1.520
1.467
1.591
1.690
1.959
2.242
2.620
2.686
2.589
6.644
8.91%
6.88%
90
7.025
LT debt฿M
8.379
9.178
10.25
11.09
11.06
10.65
11.19
10.72
11.56
13.26
1.463
3.69%
5.78%
94
Revenue
฿10.20M
3.89%
1.00×
Cost of revenue
฿7.141M
3.89%
1.00×
Operating expenses
฿1.102M
3.30%
0.95×
Spread over hurdle
(2.05%)