19.83
Revenue฿M
16.83
18.52
20.44
21.90
23.75
25.19
27.79
29.39
31.84
34.13
22.04
7.52%
8.12%
14
22.88
Revenue growth%
11.68
9.33
8.65
10.11
11.58
10.75
11.21
11.94
9.78
9.41
24.01
10.75
10.43
93
12.87
Gross margin%
24.37
25.27
26.82
25.05
24.44
26.04
28.75
25.82
23.02
21.94
4.49
25.82
25.16
81
7.96
Operating margin%
15.29
13.53
11.02
13.89
15.76
13.59
10.64
9.45
7.27
5.07
23.58
9.45
12.27
76
13.38
Net margin%
30.04
27.08
25.39
26.59
25.32
23.79
25.08
27.98
28.94
27.58
20.85
27.58
26.83
21
9.027
P/E ratio (avg)x
21.00
18.70
17.90
18.16
19.32
18.38
20.47
21.58
20.67
20.63
14.47
20.63
19.90
67
11.96
EV/EBITx
14.41
14.62
13.77
12.94
12.01
12.99
12.24
12.23
13.92
15.81
34.67
12.99
13.38
67
6.04
FCF yield (avg)%
5.23
4.49
3.75
2.53
0.69
0.40
0.40
0.40
0.40
0.40
15.06
0.40
0.54
6
11.41
FCF margin%
21.77
20.12
20.60
22.37
19.42
18.78
18.02
20.20
17.78
16.85
13.33
18.02
19.77
33
1.210
FCF / Net incomex
1.387
1.555
1.788
2.026
2.165
2.312
2.476
2.923
3.141
3.527
0.670
2.923
2.238
35
28.91
ROIC%
21.93
20.07
21.59
20.41
23.38
24.16
25.35
22.79
22.83
20.77
4.83
22.83
22.36
6
24.64
Return on equity%
28.34
26.96
24.75
21.84
22.66
21.91
22.02
22.15
21.26
23.07
3.97
22.02
22.41
73
15.95
Return on assets%
2.22
2.38
0.40
0.86
0.40
0.40
3.01
0.40
2.38
1.10
21.52
1.10
0.98
7
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
1.30%
2.16%
—
29.73
EPS growth%
15.38
13.46
12.44
11.41
8.89
7.32
6.90
5.37
3.33
2.62
24.70
5.37
8.11
42
0.02
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
9.11%
8.06%
—
—
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
2.43%
0.78%
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
5.31%
3.83%
—
28.82
Div yield (avg)%
2.23
5.01
6.78
8.72
7.98
6.31
3.49
1.86
4.15
1.46
7.87
3.49
4.58
58
14.94
Payout ratio%
18.23
18.33
20.67
19.99
19.06
19.24
22.07
23.68
21.55
24.37
11.62
22.07
20.33
16
877.4
Shares (diluted)M
647.5
631.2
688.0
681.7
671.5
698.1
641.3
626.1
637.5
674.2
877.4
0.08%
(0.48%)
55
21.19
Buyback yield%
13.32
13.77
13.90
15.40
16.15
16.78
18.03
16.80
18.71
16.52
9.07
16.80
16.33
65
1.071
D/E ratiox
1.384
1.379
1.353
1.557
1.813
1.949
1.865
1.774
1.679
1.688
1.264
1.774
1.684
7
22.41
Enterprise value฿M
25.63
28.61
27.27
24.33
23.14
23.80
21.30
21.60
20.85
21.61
3.074
(1.36%)
(2.33%)
48
19.42
LT debt฿M
22.46
25.52
27.51
31.15
30.74
30.82
28.73
33.01
33.04
34.61
22.93
2.39%
5.47%
73
Revenue
฿34.13M
8.12%
1.00×
Cost of revenue
฿20.62M
8.59%
1.04×
Operating expenses
฿3.237M
6.55%
0.86×
Goodwill & intangibles
17.11%
Spread over hurdle
(1.54%)