6.901
Revenue฿M
18.70
19.96
21.06
21.88
22.70
23.40
24.30
24.96
26.03
26.80
7.648
3.38%
3.98%
62
28.29
Revenue growth%
19.73
18.15
16.63
17.78
18.89
17.76
19.91
20.20
20.42
19.10
24.95
19.91
19.00
10
3.08
Gross margin%
27.57
28.80
30.23
30.02
29.46
30.50
30.55
28.71
30.75
30.76
24.67
30.55
30.12
94
26.44
Operating margin%
16.74
19.00
20.67
23.03
24.32
26.16
28.11
26.34
24.75
25.22
13.42
26.16
24.54
48
3.39
Net margin%
6.26
3.40
2.18
0.53
0.90
0.88
0.40
2.27
2.78
0.60
16.86
0.88
1.54
50
22.75
P/E ratio (avg)x
12.66
11.68
12.11
12.74
13.25
11.75
12.79
11.88
11.12
11.18
25.18
11.75
12.00
82
23.23
EV/EBITx
59.51
58.13
67.89
74.67
80.69
92.81
101.5
107.5
104.6
103.2
24.06
103.2
86.75
33
27.86
FCF yield (avg)%
3.01
0.66
1.88
2.89
2.57
4.48
4.62
7.04
7.87
8.89
15.45
7.04
3.75
92
22.98
FCF margin%
30.14
29.05
30.80
31.84
30.65
31.49
33.78
35.95
37.90
35.95
24.93
35.95
31.66
53
0.209
FCF / Net incomex
0.956
0.900
0.888
0.944
1.007
0.977
0.939
0.905
0.923
0.812
1.122
0.923
0.931
67
12.51
ROIC%
9.91
12.01
10.94
10.35
12.15
11.85
11.17
11.36
13.35
12.40
22.05
11.85
11.61
59
17.13
Return on equity%
26.40
23.50
26.34
26.36
25.59
25.27
23.84
23.92
26.36
28.89
14.03
25.27
25.97
59
16.14
Return on assets%
8.97
8.04
8.56
9.97
9.36
12.05
14.51
11.80
12.57
11.76
16.84
12.05
10.87
71
0.04
EPS฿
0.06
0.07
0.07
0.07
0.08
0.08
0.09
0.11
0.13
0.14
0.05
11.74%
9.29%
—
14.54
EPS growth%
15.61
18.59
18.47
16.80
19.42
18.75
18.89
17.10
17.33
20.29
3.04
18.75
18.53
74
0.03
Bookvalue per sh฿
0.14
0.16
0.15
0.15
0.15
0.17
0.18
0.17
0.18
0.20
0.09
5.67%
4.70%
—
0.02
FCF per share฿
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.10
0.10
12.14%
9.13%
—
0.05
Dividend per sh฿
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
2.76%
1.96%
—
2.12
Div yield (avg)%
3.98
5.35
3.34
5.12
3.88
2.92
5.09
7.11
10.01
12.16
19.17
7.11
5.10
15
29.78
Payout ratio%
9.57
8.00
5.53
8.01
8.12
5.86
5.79
7.53
9.35
11.86
23.33
7.53
8.00
29
143.7
Shares (diluted)M
271.9
305.5
321.2
378.3
451.8
499.0
578.1
616.5
621.6
726.8
139.9
9.98%
10.85%
92
21.58
Buyback yield%
29.99
30.67
31.71
34.17
33.90
30.92
30.97
31.85
34.28
35.79
4.98
31.85
31.78
52
0.792
D/E ratiox
1.072
1.222
1.406
1.645
1.902
2.094
2.151
2.221
2.348
2.402
0.722
2.221
1.998
7
17.89
Enterprise value฿M
4.187
3.890
3.991
3.956
3.675
3.902
3.821
3.665
3.775
3.535
10.37
(0.77%)
(1.75%)
73
6.073
LT debt฿M
15.69
17.10
16.56
15.10
14.88
14.07
13.23
13.62
12.61
11.84
7.187
(4.46%)
(4.10%)
29
Revenue
฿26.80M
3.98%
1.00×
Cost of revenue
฿17.30M
3.82%
0.98×
Operating expenses
฿3.266M
3.33%
0.94×
Cash and investments
18.84%
Property and equipment
18.68%
Spread over hurdle
13.71%