18.82
Revenue฿M
16.55
17.98
19.38
20.48
21.84
24.01
26.33
28.36
30.38
33.18
19.34
8.73%
7.97%
35
17.09
Revenue growth%
1.77
0.58
0.40
0.40
2.79
4.63
4.89
2.69
3.55
5.16
12.08
4.63
2.74
31
11.48
Gross margin%
21.76
22.50
21.16
23.46
24.54
25.07
27.16
25.66
27.66
27.54
23.37
27.16
24.80
15
25.26
Operating margin%
32.47
34.34
34.14
33.76
36.32
37.87
35.86
34.22
34.76
36.04
18.86
35.86
34.55
50
20.60
Net margin%
21.06
21.07
18.60
19.07
18.82
17.45
18.47
19.44
18.56
18.80
4.61
18.56
18.81
36
18.31
P/E ratio (avg)x
36.16
33.30
35.43
37.68
39.02
40.26
43.55
40.16
43.38
47.95
23.05
43.38
39.59
60
21.45
EV/EBITx
16.96
16.59
16.34
17.28
18.70
20.25
23.98
25.10
29.71
30.84
32.67
25.10
19.48
81
27.70
FCF yield (avg)%
28.01
30.25
32.55
31.34
31.04
31.09
31.08
29.05
26.85
25.25
4.47
29.05
30.64
15
21.11
FCF margin%
10.03
8.59
8.42
9.39
8.05
6.90
7.70
8.43
11.21
12.91
14.63
8.43
8.51
88
0.379
FCF / Net incomex
0.265
0.271
0.282
0.260
0.261
0.268
0.246
0.242
0.241
0.274
0.582
0.246
0.263
71
25.78
ROIC%
22.09
24.78
25.32
25.87
23.58
22.98
22.21
19.78
21.94
19.25
9.17
21.94
22.60
68
25.60
Return on equity%
32.61
31.26
30.18
27.95
25.70
27.81
27.47
25.17
26.72
29.07
24.38
27.47
27.88
60
19.48
Return on assets%
17.33
17.26
17.05
15.20
18.08
19.84
20.34
22.97
21.78
23.26
24.80
21.78
18.96
43
0.01
EPS฿
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.01
0.01
0.01
0.01
(3.39%)
(4.83%)
—
21.76
EPS growth%
19.15
18.37
20.85
21.59
24.49
27.38
26.42
23.68
20.77
19.29
28.61
23.68
21.22
78
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.85%
2.33%
—
0.02
FCF per share฿
—
—
—
—
—
—
—
—
—
—
0.01
(1.49%)
(0.42%)
—
0.03
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.03
6.52%
4.55%
—
28.95
Div yield (avg)%
21.85
21.45
20.33
18.34
20.65
21.94
24.06
25.16
23.51
26.26
22.80
24.06
21.90
43
11.78
Payout ratio%
15.73
12.74
10.96
9.35
11.60
10.79
8.11
9.67
10.42
10.87
25.28
10.42
10.83
84
0.753
Shares (diluted)B
1.423
1.699
1.915
2.056
2.227
2.616
2.698
3.098
3.556
3.885
0.751
11.77%
11.96%
22
24.21
Buyback yield%
16.92
15.33
16.69
17.82
18.41
16.84
19.20
20.29
23.23
23.35
17.45
20.29
18.11
11
1.223
D/E ratiox
1.781
1.866
2.002
2.071
2.073
2.138
2.405
2.768
2.827
3.343
1.638
2.768
2.106
17
26.71
Enterprise value฿M
14.07
12.97
14.04
13.75
12.25
12.51
13.02
12.57
14.03
14.17
29.35
2.95%
(0.63%)
81
37.06
LT debt฿M
3.295
3.295
3.213
3.149
3.543
3.464
3.664
3.779
3.540
4.052
24.34
2.72%
2.25%
31
Revenue
฿33.18M
7.97%
1.00×
Cost of revenue
฿17.05M
7.76%
0.98×
Operating expenses
฿4.930M
8.20%
1.02×
Cash and investments
13.24%
Spread over hurdle
29.23%