66.16
Revenue฿M
65.36
67.11
68.83
69.19
71.02
72.80
75.48
77.87
78.13
80.34
70.76
2.50%
2.26%
63
28.27
Revenue growth%
3.62
4.53
2.65
5.48
6.00
6.53
5.58
4.01
3.26
5.96
13.69
5.58
5.01
11
3.80
Gross margin%
4.80
1.95
3.07
2.66
2.06
4.36
4.16
3.73
1.15
0.45
5.29
3.73
2.86
55
24.32
Operating margin%
29.11
27.23
24.25
25.78
27.59
27.13
28.95
27.52
27.33
27.25
9.63
27.33
27.29
52
21.39
Net margin%
29.42
30.45
29.79
29.85
30.66
27.75
29.02
31.31
32.06
32.86
4.95
31.31
30.15
58
25.03
P/E ratio (avg)x
35.37
35.15
37.16
39.08
42.40
49.13
51.71
54.61
56.45
63.00
7.076
54.61
45.77
50
27.05
EV/EBITx
12.53
13.93
15.36
14.95
16.99
18.06
20.48
23.59
26.70
29.15
28.11
23.59
17.52
29
12.19
FCF yield (avg)%
7.93
8.18
10.66
8.77
8.29
8.46
8.72
7.92
7.28
9.67
4.30
8.46
8.38
74
3.50
FCF margin%
24.66
24.02
26.05
26.99
28.45
30.19
29.86
27.87
28.45
26.67
18.82
28.45
27.43
9
1.678
FCF / Net incomex
1.315
1.413
1.559
1.614
1.552
1.720
1.660
1.878
1.895
2.160
1.674
1.878
1.637
63
19.60
ROIC%
4.78
4.09
4.87
5.86
3.92
3.85
6.35
4.56
7.32
4.67
22.72
4.67
4.72
85
13.11
Return on equity%
22.72
21.27
19.33
16.65
18.01
17.18
18.41
16.70
16.78
15.72
10.29
16.78
17.60
76
10.48
Return on assets%
8.01
5.02
6.87
6.59
4.23
6.60
5.13
6.85
7.52
5.69
10.38
6.60
6.59
81
0.11
EPS฿
0.12
0.13
0.14
0.16
0.18
0.17
0.17
0.19
0.22
0.22
0.11
4.51%
7.61%
—
4.97
EPS growth%
23.35
21.25
19.77
17.89
18.39
15.82
13.08
12.16
14.14
14.07
28.70
14.07
16.86
38
0.08
Bookvalue per sh฿
0.06
0.05
0.06
0.05
0.05
0.05
0.04
0.04
0.03
0.03
0.02
(8.30%)
(4.92%)
—
0.06
FCF per share฿
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.08
4.54%
4.47%
—
0.04
Dividend per sh฿
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.03
0.03
0.04
2.81%
(2.51%)
—
14.83
Div yield (avg)%
18.74
15.83
18.05
15.87
18.59
21.53
18.80
19.18
18.83
21.34
9.06
19.18
18.77
27
18.28
Payout ratio%
11.35
12.48
10.36
7.94
7.92
7.85
10.77
9.77
12.34
13.39
7.98
10.77
10.57
21
566.0
Shares (diluted)M
621.3
602.2
557.1
487.0
487.2
522.5
553.2
538.8
589.2
616.7
574.8
4.83%
(0.90%)
13
28.63
Buyback yield%
29.25
30.47
32.39
34.37
33.15
30.39
32.50
33.04
33.80
36.42
9.92
33.04
32.77
49
1.358
D/E ratiox
1.145
1.053
1.168
1.111
1.199
1.213
1.117
1.218
1.133
1.023
0.189
1.133
1.139
54
44.14
Enterprise value฿M
43.96
48.30
54.64
63.74
68.54
67.81
76.13
83.62
87.79
88.22
17.61
5.18%
7.04%
60
38.33
LT debt฿M
38.11
35.11
36.93
39.93
33.85
36.58
33.21
33.33
29.22
31.16
64.50
(1.64%)
(2.56%)
57
Revenue
฿80.34M
2.26%
1.00×
Cost of revenue
฿48.76M
2.29%
1.00×
Operating expenses
฿17.34M
2.21%
1.00×