11.64
Revenue฿M
19.65
19.73
19.36
19.60
19.40
19.32
19.45
19.77
19.93
20.05
12.28
0.67%
0.17%
61
6.32
Revenue growth%
20.83
19.73
18.65
19.10
19.27
19.15
18.23
15.26
17.40
17.33
29.39
17.40
18.88
25
27.95
Gross margin%
10.50
7.71
9.80
8.83
11.76
11.34
11.68
9.79
7.54
10.44
3.11
10.44
10.12
41
6.76
Operating margin%
19.40
19.89
20.36
20.57
21.81
23.29
25.57
22.59
21.83
23.56
17.93
23.29
21.82
26
14.95
Net margin%
0.40
2.19
5.12
7.95
5.60
2.75
4.79
1.90
1.43
1.63
27.42
1.90
2.47
82
26.58
P/E ratio (avg)x
46.87
48.13
53.22
58.14
59.81
56.51
56.85
64.61
67.43
64.52
13.83
64.52
57.50
19
37.33
EV/EBITx
39.73
40.12
43.28
38.60
39.40
35.40
38.16
34.63
32.17
29.74
22.26
34.63
38.38
63
4.47
FCF yield (avg)%
33.28
33.24
31.16
31.91
29.48
26.58
25.61
24.62
26.63
28.79
4.61
26.58
29.13
16
19.17
FCF margin%
7.47
5.25
3.04
4.75
2.08
1.47
1.24
2.52
0.40
0.40
10.63
1.24
2.30
7
0.484
FCF / Net incomex
0.520
0.519
0.600
0.680
0.682
0.745
0.884
0.967
1.129
1.084
0.952
0.967
0.713
21
5.43
ROIC%
15.35
14.38
14.05
12.99
13.23
12.81
12.95
10.12
12.49
11.66
10.43
12.49
12.97
78
27.08
Return on equity%
20.88
22.72
22.16
20.55
19.96
17.74
17.58
19.23
17.26
19.01
7.17
17.74
19.59
14
24.68
Return on assets%
0.40
1.42
0.40
0.40
0.40
3.22
1.10
0.40
0.40
0.40
2.25
0.40
0.40
85
0.01
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
11.76%
9.00%
—
29.21
EPS growth%
7.83
9.12
7.71
5.97
7.00
4.35
2.13
4.94
7.59
8.99
5.47
4.94
7.30
43
—
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.09%)
0.60%
—
—
FCF per share฿
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.18%
3.70%
—
0.01
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
5.08%
1.95%
—
18.77
Div yield (avg)%
28.02
30.32
32.64
33.27
35.52
38.17
36.42
35.67
34.39
33.31
10.88
35.67
33.85
58
8.76
Payout ratio%
7.20
8.65
8.54
6.97
8.96
11.88
9.41
10.16
11.52
13.47
28.40
11.52
9.18
58
2.558
Shares (diluted)B
3.321
3.285
3.557
3.601
4.289
4.462
4.830
4.791
4.744
5.609
2.653
5.52%
5.09%
92
27.68
Buyback yield%
16.29
14.74
12.55
11.51
12.36
13.34
15.30
16.50
18.54
16.74
10.69
16.50
15.02
51
1.437
D/E ratiox
0.450
0.428
0.491
0.471
0.540
0.549
0.552
0.566
0.552
0.582
0.751
0.552
0.544
78
7.384
Enterprise value฿M
22.05
24.74
26.85
26.32
29.07
28.73
30.57
34.54
36.59
41.44
7.005
7.35%
7.35%
32
5.464
LT debt฿M
1.900
1.698
1.473
1.453
1.308
1.443
1.533
1.550
1.522
1.344
15.04
0.54%
(4.68%)
90
Revenue
฿20.05M
0.17%
1.00×
Cost of revenue
฿9.783M
(0.02%)
0.98×
Operating expenses
฿4.677M
(0.13%)
0.97×
Cash and investments
15.09%
Return on capital
104.05%
Spread over hurdle
92.99%