12.72
Revenue฿M
20.38
21.47
22.26
22.49
22.68
23.64
24.55
24.77
25.90
26.53
13.10
3.18%
3.07%
50
7.84
Revenue growth%
18.71
18.64
18.32
17.66
16.97
15.16
16.26
18.27
19.37
16.56
18.02
16.56
17.97
55
5.79
Gross margin%
7.72
8.46
9.67
8.36
5.75
7.82
10.75
8.04
10.78
12.35
23.92
10.75
8.41
69
9.28
Operating margin%
25.80
27.64
29.82
29.30
30.37
32.76
30.38
30.95
29.36
29.70
8.09
30.38
29.76
28
16.59
Net margin%
17.99
19.32
21.54
20.24
22.36
22.51
21.38
22.51
23.02
22.73
17.60
22.51
21.95
74
18.91
P/E ratio (avg)x
28.78
31.40
34.07
34.06
36.51
35.85
36.26
36.23
42.36
49.50
8.160
36.26
36.04
28
22.02
EV/EBITx
9.100
10.36
10.36
11.61
12.09
13.56
15.20
14.78
17.66
17.69
23.54
15.20
12.83
33
14.82
FCF yield (avg)%
18.04
17.87
14.89
13.06
10.63
8.24
6.81
6.06
5.80
3.66
4.82
6.06
9.43
68
5.51
FCF margin%
0.40
0.40
0.40
0.40
0.40
2.31
0.40
1.69
0.46
0.68
3.75
0.68
0.40
86
0.509
FCF / Net incomex
0.679
0.698
0.709
0.716
0.694
0.750
0.699
0.770
0.775
0.736
1.765
0.750
0.712
70
7.43
ROIC%
17.25
14.47
16.13
17.90
15.48
16.48
14.36
15.24
18.16
15.35
13.99
15.35
15.81
16
21.61
Return on equity%
13.53
11.58
14.17
16.54
17.05
15.59
13.06
11.26
13.50
11.73
6.81
13.06
13.52
63
21.13
Return on assets%
10.75
13.54
16.13
15.51
15.29
15.43
16.25
19.01
16.78
15.44
24.44
16.25
15.47
16
0.01
EPS฿
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.01
6.58%
4.86%
—
2.89
EPS growth%
3.30
2.98
3.68
1.62
4.21
4.01
2.26
2.62
4.08
6.53
18.89
4.01
3.49
49
0.02
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(1.27%)
(1.27%)
—
0.01
FCF per share฿
0.05
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.10
0.10
0.04
3.93%
6.29%
—
0.04
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
1.02%
1.46%
—
16.53
Div yield (avg)%
24.90
26.49
25.80
27.25
28.22
30.51
28.97
26.09
27.46
30.46
24.00
28.97
27.36
65
11.51
Payout ratio%
19.81
19.31
20.95
19.37
17.73
17.19
16.96
18.72
16.12
15.22
18.78
16.96
18.22
77
306.4
Shares (diluted)M
472.8
539.1
567.4
597.7
646.3
644.8
756.1
796.6
821.3
941.7
297.6
7.82%
7.25%
50
24.59
Buyback yield%
21.93
19.20
21.61
23.37
23.25
22.83
23.50
23.14
25.25
22.66
6.67
23.14
22.98
56
0.629
D/E ratiox
0.407
0.437
0.442
0.391
0.384
0.354
0.361
0.372
0.362
0.337
1.764
0.361
0.378
63
1.487
Enterprise value฿M
22.28
21.54
20.67
21.59
23.38
23.44
27.71
27.30
30.53
34.79
16.04
8.27%
5.66%
11
16.34
LT debt฿M
19.16
18.72
18.30
19.23
18.70
18.93
18.40
20.16
18.83
18.40
18.86
(0.32%)
(1.60%)
72
Revenue
฿26.53M
3.07%
1.00×
Cost of revenue
฿14.09M
2.69%
0.96×
Operating expenses
฿4.228M
3.81%
1.07×
Cash and investments
19.71%
Goodwill & intangibles
19.08%
Return on capital
100.73%
Spread over hurdle
90.30%