27.33
Revenue฿M
23.83
25.04
26.19
27.28
29.65
31.25
33.97
35.45
38.25
40.59
28.62
6.48%
6.35%
50
13.41
Revenue growth%
26.43
29.38
31.71
31.54
29.07
28.73
31.24
32.49
33.22
31.60
11.17
31.60
31.39
93
4.73
Gross margin%
14.73
14.42
15.75
18.58
16.73
15.89
13.37
10.65
9.93
8.52
12.69
10.65
14.58
84
3.66
Operating margin%
15.38
13.18
15.52
16.00
13.85
16.26
15.64
17.92
16.03
16.20
19.70
16.20
15.82
41
9.49
Net margin%
26.31
26.13
25.83
25.94
26.13
24.60
25.39
25.24
27.74
30.41
13.77
25.39
26.04
55
25.65
P/E ratio (avg)x
31.57
32.53
33.23
37.59
37.11
37.28
36.63
37.04
42.53
42.37
34.11
37.28
37.08
21
11.61
EV/EBITx
22.27
21.89
21.91
21.36
22.20
19.43
21.21
19.72
19.77
17.11
33.14
19.72
21.28
53
4.20
FCF yield (avg)%
31.93
33.77
32.17
30.76
28.33
28.54
26.25
27.45
26.56
28.54
14.70
27.45
28.54
95
24.56
FCF margin%
28.38
27.89
28.46
25.62
23.59
23.16
26.08
28.92
27.54
26.51
14.83
26.51
27.02
43
0.856
FCF / Net incomex
0.177
0.168
0.168
0.156
0.149
0.162
0.161
0.161
0.149
0.150
1.270
0.161
0.161
46
11.46
ROIC%
16.17
13.99
16.66
19.63
20.32
21.28
23.89
25.01
27.55
25.98
18.73
25.01
20.80
85
11.19
Return on equity%
19.79
18.60
20.71
22.08
21.34
23.75
23.98
23.19
25.79
27.67
28.93
23.98
22.63
33
11.22
Return on assets%
20.67
22.67
24.17
26.34
25.90
27.36
24.71
27.32
27.37
30.02
20.27
27.36
26.12
89
0.01
EPS฿
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.01%
7.17%
—
16.83
EPS growth%
20.53
23.44
21.04
22.09
23.10
25.20
24.81
25.05
24.74
23.29
27.92
24.81
23.36
14
—
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
—
9.01%
4.36%
—
0.01
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
(4.44%)
(3.23%)
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
—
1.30%
(1.22%)
—
9.40
Div yield (avg)%
21.21
18.44
16.46
17.33
17.58
19.73
22.71
25.61
24.08
22.22
29.79
22.71
20.47
74
25.04
Payout ratio%
9.78
12.38
13.35
11.75
11.68
11.68
10.99
8.63
10.26
8.62
8.24
10.26
11.34
32
2.158
Shares (diluted)B
4.194
4.125
3.936
3.785
4.045
4.400
5.111
6.019
5.833
6.453
2.229
9.79%
6.13%
69
11.37
Buyback yield%
22.48
19.73
16.82
15.84
14.78
12.43
14.73
13.79
16.77
15.37
7.27
14.73
15.60
88
0.701
D/E ratiox
0.827
0.869
0.930
0.871
0.961
0.956
0.914
0.976
1.043
1.002
0.564
0.976
0.943
72
24.42
Enterprise value฿M
35.59
39.62
39.72
44.36
51.29
60.08
68.56
75.34
89.48
104.9
22.24
15.37%
12.92%
77
19.94
LT debt฿M
39.25
35.83
33.50
36.93
38.84
39.23
43.26
47.38
46.93
50.20
12.32
5.26%
1.47%
28
Revenue
฿40.59M
6.35%
1.00×
Cost of revenue
฿28.39M
6.34%
1.00×
Operating expenses
฿7.896M
6.17%
0.98×
Cash and investments
17.92%
Spread over hurdle
(8.09%)