4.430
Revenue฿M
38.40
38.58
40.27
41.65
42.65
42.79
44.41
46.39
46.76
46.97
4.667
1.95%
2.54%
33
2.13
Revenue growth%
5.22
5.44
8.27
9.03
7.57
9.12
10.10
11.60
10.27
7.43
9.95
10.10
8.65
72
11.61
Gross margin%
11.47
10.86
12.28
12.19
14.84
16.79
16.81
19.55
18.53
18.59
11.71
18.53
15.81
56
19.48
Operating margin%
20.50
21.00
18.15
19.87
18.44
19.71
19.49
21.06
18.08
18.68
28.71
19.49
19.60
31
15.88
Net margin%
3.81
3.87
4.24
6.48
8.28
5.87
5.37
5.69
8.00
10.66
29.74
5.87
5.78
23
35.52
P/E ratio (avg)x
15.35
15.34
15.54
18.19
21.32
22.10
22.44
25.72
26.95
28.70
9.295
25.72
21.71
94
14.69
EV/EBITx
29.86
32.92
29.39
26.75
27.32
27.98
27.72
30.78
30.76
28.60
12.49
28.60
28.99
91
12.76
FCF yield (avg)%
26.36
23.58
24.29
26.76
27.83
25.97
28.11
28.91
30.76
28.14
22.54
28.14
27.30
89
27.81
FCF margin%
22.52
22.16
21.75
23.86
26.61
26.17
24.98
26.52
23.91
23.92
18.35
24.98
23.92
85
0.962
FCF / Net incomex
0.712
0.710
0.698
0.652
0.638
0.718
0.751
0.730
0.844
0.873
1.287
0.751
0.715
91
27.73
ROIC%
32.69
31.35
29.24
26.99
24.69
24.14
22.34
19.89
18.16
15.61
16.75
19.89
24.42
95
14.52
Return on equity%
22.63
20.91
21.19
18.87
21.41
21.49
24.42
26.63
26.19
28.53
11.34
26.19
22.06
75
15.80
Return on assets%
5.89
6.93
5.46
3.00
1.20
3.85
0.97
1.42
1.01
1.17
27.51
1.17
2.21
83
0.08
EPS฿
0.07
0.08
0.08
0.09
0.09
0.11
0.10
0.10
0.09
0.08
0.09
(1.65%)
1.59%
—
28.31
EPS growth%
17.51
16.72
17.72
19.85
18.84
18.70
19.36
17.88
16.71
17.95
3.82
17.95
17.91
34
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
0.10
(2.01%)
(4.15%)
—
0.11
FCF per share฿
0.14
0.14
0.16
0.18
0.21
0.24
0.24
0.26
0.27
0.27
0.03
5.37%
6.30%
—
0.03
Dividend per sh฿
0.13
0.14
0.13
0.12
0.11
0.12
0.13
0.12
0.13
0.14
0.02
4.79%
2.03%
—
7.42
Div yield (avg)%
4.33
6.95
6.52
8.65
6.63
4.52
3.19
5.56
5.17
6.33
21.61
5.17
5.94
54
8.17
Payout ratio%
10.04
9.74
7.76
9.27
6.99
9.77
10.05
7.58
6.14
7.67
17.44
7.67
8.51
31
309.4
Shares (diluted)M
408.3
408.9
405.3
399.6
375.8
391.7
438.0
500.1
507.8
520.1
299.9
6.71%
1.77%
20
6.44
Buyback yield%
3.35
5.41
3.07
0.81
1.59
0.40
1.46
0.40
0.40
0.40
2.83
0.40
1.14
85
1.310
D/E ratiox
0.515
0.530
0.470
0.488
0.524
0.565
0.544
0.590
0.578
0.597
0.744
0.578
0.537
92
40.75
Enterprise value฿M
28.16
26.93
29.75
32.12
35.76
32.26
33.33
34.54
32.96
34.56
6.212
(0.68%)
3.02%
82
5.157
LT debt฿M
40.87
44.39
49.44
53.20
51.94
50.74
53.89
53.47
59.97
54.63
27.41
1.02%
3.13%
88
Revenue
฿46.97M
2.54%
1.00×
Cost of revenue
฿32.88M
2.54%
1.00×
Operating expenses
฿8.649M
2.24%
0.97×
Property and equipment
18.87%
Cash and investments
15.71%
Spread over hurdle
(0.36%)