0.591
Revenue฿M
4.065
4.243
4.484
4.798
5.009
5.223
5.596
5.990
6.392
6.794
0.660
6.28%
5.71%
79
13.88
Revenue growth%
20.48
20.83
19.00
17.19
14.73
11.97
12.15
10.52
8.23
8.48
2.96
10.52
13.44
49
8.06
Gross margin%
16.65
16.59
15.02
12.71
14.80
12.97
10.48
9.23
11.26
9.50
6.93
10.48
12.84
30
3.59
Operating margin%
0.40
2.04
2.96
3.08
5.90
4.33
4.81
5.82
7.34
6.48
2.46
5.82
4.57
89
28.33
Net margin%
3.63
4.92
7.36
6.19
7.95
6.37
7.63
10.02
7.42
8.57
15.75
7.63
7.39
6
14.35
P/E ratio (avg)x
26.66
25.39
23.99
22.22
25.35
25.79
25.80
24.45
23.08
23.58
21.06
24.45
24.90
91
33.44
EV/EBITx
15.99
17.73
17.64
18.03
19.66
22.69
20.82
21.19
19.90
18.37
27.80
20.82
19.02
94
8.79
FCF yield (avg)%
27.01
26.54
27.02
24.09
21.81
19.96
21.42
19.04
21.63
23.43
4.53
21.42
22.62
69
21.29
FCF margin%
5.42
6.37
6.17
7.93
10.28
10.43
11.86
12.11
14.26
16.61
10.65
12.11
10.35
70
1.061
FCF / Net incomex
2.016
2.012
2.273
2.329
2.589
2.469
2.833
3.121
3.536
3.614
0.954
3.121
2.529
21
25.37
ROIC%
16.91
19.53
19.35
19.48
19.57
17.37
17.51
19.91
17.25
18.36
25.09
17.51
18.86
60
25.07
Return on equity%
8.40
5.60
5.48
3.57
3.92
2.39
3.94
1.91
1.40
1.95
24.04
1.95
3.74
71
3.78
Return on assets%
12.04
13.66
14.31
14.79
12.03
10.81
9.43
8.13
9.62
8.68
9.13
9.43
11.42
21
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
(2.83%)
(1.48%)
—
9.74
EPS growth%
7.59
5.79
7.06
9.79
9.33
10.25
12.49
10.26
10.11
11.34
11.00
10.26
9.95
50
—
Bookvalue per sh฿
0.01
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
4.88%
2.06%
—
0.01
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.52%
5.89%
—
—
Dividend per sh฿
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
9.76%
10.20%
—
12.77
Div yield (avg)%
14.70
15.78
17.70
19.62
18.53
20.32
20.57
20.91
23.81
25.25
26.49
20.91
19.97
40
20.04
Payout ratio%
3.33
3.51
4.04
2.49
4.13
3.03
1.65
2.13
0.40
0.40
4.97
1.65
2.76
76
366.2
Shares (diluted)M
480.4
537.4
560.4
646.2
614.7
700.3
752.5
828.6
878.5
856.4
366.5
6.86%
5.33%
50
25.01
Buyback yield%
8.97
9.21
10.49
11.86
9.55
12.38
14.64
15.32
14.55
16.76
8.01
14.64
12.12
39
1.275
D/E ratiox
0.209
0.191
0.198
0.205
0.213
0.222
0.221
0.246
0.247
0.258
0.187
0.246
0.217
13
4.957
Enterprise value฿M
2.370
2.496
2.264
2.139
2.220
1.980
2.096
1.786
1.648
1.497
1.471
(7.57%)
(3.67%)
35
4.790
LT debt฿M
9.619
10.23
10.42
11.36
13.25
12.87
12.80
12.28
11.85
13.88
1.098
0.94%
5.29%
26
Revenue
฿6.794M
5.71%
1.00×
Cost of revenue
฿4.236M
5.86%
1.01×
Operating expenses
฿1.584M
5.93%
1.02×
Goodwill & intangibles
14.96%
Spread over hurdle
(1.88%)