21.19
Revenue฿M
8.224
9.071
9.596
10.47
11.06
12.01
12.73
13.60
14.93
16.20
23.15
7.93%
7.62%
25
4.37
Revenue growth%
10.10
12.43
14.01
13.03
14.36
16.94
15.94
18.71
15.93
17.71
23.26
16.94
15.15
15
2.11
Gross margin%
21.89
19.41
17.95
20.81
19.23
18.21
18.54
19.75
22.71
23.74
21.92
19.75
19.58
87
7.11
Operating margin%
5.06
6.48
4.60
3.16
1.20
2.14
3.59
4.61
2.09
2.29
9.27
2.29
3.38
61
25.83
Net margin%
12.43
10.79
10.09
11.07
8.50
8.81
8.64
9.33
9.29
11.87
23.58
9.29
9.71
33
36.22
P/E ratio (avg)x
17.14
17.61
16.89
17.35
16.49
17.89
19.86
18.99
19.57
20.44
25.81
19.57
17.75
83
18.38
EV/EBITx
9.733
9.692
10.14
10.53
11.46
11.74
11.65
12.60
11.42
12.67
30.93
11.74
11.44
66
23.70
FCF yield (avg)%
12.72
10.59
13.30
11.91
14.54
17.22
14.91
12.16
14.73
12.88
27.43
14.73
13.09
72
25.67
FCF margin%
18.54
16.46
16.00
17.26
18.01
18.76
17.42
15.51
12.52
14.87
3.00
15.51
16.86
46
0.382
FCF / Net incomex
1.873
1.975
2.204
2.514
2.629
2.580
3.089
3.069
3.139
3.018
1.266
3.069
2.605
34
10.47
ROIC%
18.55
16.52
19.10
20.37
19.30
21.02
23.07
24.21
22.46
24.06
3.65
23.07
20.70
63
28.99
Return on equity%
8.22
7.76
6.83
3.90
2.48
0.40
1.51
0.40
1.39
3.59
11.19
1.39
3.04
26
12.86
Return on assets%
11.90
11.67
10.43
9.93
7.07
8.54
10.31
7.80
10.76
11.47
29.40
10.31
10.37
16
0.02
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
4.19%
5.69%
—
29.16
EPS growth%
16.84
17.13
14.43
12.90
14.99
15.20
13.55
13.81
11.11
12.34
11.13
13.55
14.12
87
0.02
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.74%
0.73%
—
0.01
FCF per share฿
0.02
0.02
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
3.40%
0.84%
—
0.01
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
0.01
0.99%
0.62%
—
11.70
Div yield (avg)%
9.05
10.04
10.89
11.28
13.42
10.81
11.30
11.67
11.94
12.29
4.86
11.67
11.29
34
8.92
Payout ratio%
21.75
21.05
22.40
19.49
17.52
16.85
15.64
18.51
16.76
15.60
25.94
16.76
18.02
59
607.4
Shares (diluted)M
570.6
586.0
685.3
662.1
623.3
666.5
698.9
759.7
827.3
793.0
603.9
4.93%
3.51%
68
20.47
Buyback yield%
10.71
8.37
6.91
7.84
5.35
2.96
5.93
7.88
8.67
10.50
16.41
7.88
7.86
29
0.492
D/E ratiox
0.568
0.561
0.565
0.637
0.745
0.857
0.997
1.036
1.221
1.423
1.496
1.036
0.801
94
15.77
Enterprise value฿M
2.700
2.651
2.721
2.955
2.600
2.528
2.675
2.667
2.927
2.749
5.872
1.12%
(0.85%)
54
18.89
LT debt฿M
8.456
8.190
8.828
9.155
8.768
9.726
9.684
9.292
8.804
10.24
19.32
3.16%
2.70%
24
Revenue
฿16.20M
7.62%
1.00×
Cost of revenue
฿11.34M
7.62%
1.00×
Operating expenses
฿2.475M
8.23%
1.06×
Cash and investments
15.65%
Spread over hurdle
(3.28%)