20.27
Revenue฿M
39.06
42.65
46.18
50.74
53.56
58.64
62.75
67.81
73.21
77.46
21.25
7.66%
7.85%
93
7.02
Revenue growth%
19.07
18.29
18.73
17.96
20.47
18.63
19.70
21.92
24.88
23.86
17.12
21.92
19.38
37
26.70
Gross margin%
6.60
8.81
10.19
7.27
8.88
6.25
6.04
8.27
10.67
12.40
22.54
8.27
8.54
87
14.10
Operating margin%
23.77
20.82
20.00
21.27
19.02
21.65
24.45
21.87
21.90
22.03
2.10
21.90
21.76
9
9.85
Net margin%
24.54
24.13
25.48
25.68
24.67
21.72
20.29
19.98
22.01
19.42
2.65
20.29
23.07
61
23.32
P/E ratio (avg)x
6.932
7.617
8.151
8.194
8.484
8.184
7.632
8.753
8.161
9.186
11.10
8.184
8.172
23
10.52
EV/EBITx
17.59
16.53
15.51
16.27
15.54
16.71
18.14
19.96
22.30
24.14
34.44
19.96
17.15
60
5.17
FCF yield (avg)%
15.31
14.87
15.08
15.86
18.65
16.03
13.74
16.27
16.90
18.96
14.68
16.27
15.95
72
28.67
FCF margin%
27.68
26.34
25.69
28.19
26.44
25.81
26.17
23.44
20.72
22.27
24.19
23.44
25.99
61
1.286
FCF / Net incomex
1.672
1.569
1.758
1.885
2.086
2.123
2.259
2.392
2.587
2.886
1.163
2.392
2.104
63
19.39
ROIC%
16.81
14.22
13.62
15.54
16.92
17.34
18.91
20.77
22.07
23.64
8.45
20.77
17.13
93
20.30
Return on equity%
10.47
12.96
11.81
10.18
9.15
11.40
9.21
8.18
5.90
8.54
13.62
8.54
9.70
72
26.89
Return on assets%
16.84
14.88
16.94
19.02
18.97
17.74
15.03
14.02
14.60
15.08
26.00
15.03
15.96
54
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
6.70%
6.33%
—
2.84
EPS growth%
25.11
22.12
21.11
22.14
22.42
22.31
19.59
20.17
17.49
16.48
18.35
19.59
21.61
54
0.01
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
7.01%
6.12%
—
0.01
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
5.78%
8.13%
—
0.02
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.59%)
(1.26%)
—
16.96
Div yield (avg)%
25.74
26.50
23.85
26.84
24.75
22.53
21.18
20.63
19.81
17.28
6.33
20.63
23.19
11
26.72
Payout ratio%
0.40
1.42
0.40
0.40
0.96
3.67
4.97
5.02
2.53
0.97
16.28
3.67
1.19
90
1.651
Shares (diluted)B
1.835
1.757
1.858
2.087
2.280
2.581
2.647
3.069
3.301
3.485
1.649
8.86%
7.36%
24
17.26
Buyback yield%
24.92
24.04
22.56
21.57
21.83
22.28
19.76
22.47
23.59
25.86
8.58
22.47
22.51
29
1.707
D/E ratiox
1.488
1.631
1.674
1.636
1.463
1.604
1.772
1.624
1.792
1.916
0.268
1.772
1.633
25
60.78
Enterprise value฿M
22.91
24.04
25.89
28.80
32.54
36.25
34.69
38.67
43.88
45.67
44.68
7.01%
6.87%
54
53.48
LT debt฿M
33.04
31.68
33.03
35.02
34.98
35.04
39.28
38.14
39.51
42.51
18.74
3.98%
2.70%
28
Revenue
฿77.46M
7.85%
1.00×
Cost of revenue
฿48.14M
8.09%
1.02×
Operating expenses
฿16.88M
7.92%
1.01×