38.64
Revenue฿M
29.62
32.05
33.35
34.52
36.08
38.79
40.94
43.41
45.18
46.84
42.30
5.36%
5.18%
39
25.87
Revenue growth%
27.61
30.09
27.50
30.28
32.59
34.16
35.96
34.26
31.94
33.78
28.24
34.16
32.26
26
11.62
Gross margin%
32.35
30.47
33.00
32.25
29.82
29.19
27.48
29.37
29.92
31.47
24.80
29.37
30.19
80
28.33
Operating margin%
11.94
13.36
14.01
15.20
14.76
14.76
11.98
14.22
12.89
13.63
3.03
13.63
13.82
12
12.91
Net margin%
16.29
16.89
18.35
20.81
20.86
21.38
19.60
19.68
18.83
19.47
23.96
19.60
19.53
88
26.17
P/E ratio (avg)x
26.69
25.58
27.81
30.72
34.56
30.85
30.94
33.42
32.21
29.24
37.44
30.94
30.78
82
32.54
EV/EBITx
26.93
23.27
20.51
20.12
21.99
22.13
21.82
19.06
17.76
16.55
16.61
19.06
21.16
53
3.84
FCF yield (avg)%
18.97
16.84
16.48
16.89
19.82
22.66
22.94
20.49
17.97
17.45
13.18
20.49
18.47
57
17.21
FCF margin%
27.56
29.98
31.31
32.07
32.03
30.35
27.63
26.40
24.83
22.78
24.64
26.40
28.80
79
0.228
FCF / Net incomex
0.479
0.460
0.495
0.518
0.498
0.496
0.444
0.436
0.398
0.416
0.201
0.436
0.470
33
12.34
ROIC%
26.47
24.37
25.15
27.03
29.57
29.88
31.89
29.13
29.03
27.70
23.44
29.13
28.36
22
6.48
Return on equity%
9.25
10.27
9.92
9.68
8.99
9.55
8.77
8.88
8.41
10.79
24.44
8.88
9.40
58
8.44
Return on assets%
5.39
8.38
8.39
8.40
8.78
6.79
4.48
3.13
2.38
3.95
5.54
3.95
6.09
51
0.03
EPS฿
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
9.46%
10.77%
—
9.45
EPS growth%
17.10
19.94
21.08
21.66
21.20
19.67
20.69
19.69
20.17
18.28
18.57
19.69
20.05
77
0.01
Bookvalue per sh฿
0.05
0.05
0.05
0.06
0.06
0.08
0.09
0.10
0.12
0.13
0.01
14.33%
10.00%
—
0.02
FCF per share฿
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.01
(0.35%)
5.64%
—
0.03
Dividend per sh฿
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.01
4.85%
2.47%
—
3.29
Div yield (avg)%
8.11
7.36
4.72
3.06
2.49
0.55
0.40
0.40
3.18
5.43
23.50
0.55
3.12
73
14.85
Payout ratio%
14.64
14.32
13.04
13.83
16.02
18.32
18.42
19.61
17.51
19.16
16.73
18.42
16.76
75
1.116
Shares (diluted)B
0.796
0.691
0.704
0.618
0.629
0.560
0.516
0.453
0.428
0.455
1.125
(6.26%)
(6.19%)
84
29.91
Buyback yield%
24.10
21.83
23.82
21.84
20.90
22.33
21.75
20.22
18.48
18.09
18.06
20.22
21.79
48
1.800
D/E ratiox
1.208
1.208
1.152
1.088
0.980
0.850
0.743
0.801
0.713
0.755
1.702
0.755
0.915
10
29.90
Enterprise value฿M
8.024
8.764
8.319
8.917
8.839
8.084
7.999
7.690
6.969
6.331
33.97
(6.46%)
(2.53%)
94
5.412
LT debt฿M
3.259
3.675
4.205
4.969
5.637
5.692
6.746
6.861
7.988
9.208
29.43
10.31%
10.48%
63
Revenue
฿46.84M
5.18%
1.00×
Cost of revenue
฿24.06M
5.63%
1.04×
Operating expenses
฿7.926M
4.36%
0.92×
Cash and investments
17.60%
Spread over hurdle
30.27%