24.56
Revenue฿M
16.44
18.19
20.08
21.56
23.65
26.13
28.13
31.09
33.13
36.33
26.73
8.96%
8.87%
64
2.01
Revenue growth%
13.70
11.82
11.20
8.91
9.38
6.73
6.36
6.80
9.33
8.49
17.01
6.80
9.12
11
21.18
Gross margin%
10.84
12.85
12.91
13.38
13.08
14.08
16.54
17.30
18.03
16.20
18.29
16.54
13.73
76
27.35
Operating margin%
25.75
23.64
26.43
29.09
26.71
24.35
26.27
26.94
29.70
28.13
2.85
26.94
26.57
9
7.82
Net margin%
8.60
7.66
5.86
3.08
2.61
0.40
0.40
0.40
0.40
0.40
13.90
0.40
1.51
11
28.56
P/E ratio (avg)x
21.98
23.79
24.05
26.04
26.13
24.74
22.98
20.92
20.93
20.04
16.95
20.93
23.38
90
27.03
EV/EBITx
22.28
21.40
23.68
23.63
25.67
28.60
30.36
30.51
32.09
30.31
32.66
30.36
27.14
14
21.17
FCF yield (avg)%
10.59
9.60
7.27
9.09
9.62
12.45
11.67
13.63
15.04
14.54
26.80
13.63
11.13
36
9.35
FCF margin%
28.88
27.06
25.02
26.43
25.43
23.45
25.49
23.71
26.61
23.88
10.23
23.88
25.46
47
0.928
FCF / Net incomex
1.120
1.101
1.278
1.396
1.444
1.614
1.753
1.914
1.956
2.015
1.608
1.914
1.529
8
12.09
ROIC%
23.60
23.96
25.00
26.61
27.26
25.50
23.90
24.69
24.81
25.50
16.59
24.81
24.91
18
26.80
Return on equity%
6.50
8.01
8.70
10.28
12.72
12.79
13.17
11.63
12.68
14.50
2.70
12.79
12.16
60
22.18
Return on assets%
21.60
22.89
22.05
23.64
25.62
28.45
26.04
24.22
24.65
26.91
26.46
26.04
24.43
7
0.02
EPS฿
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.02
6.00%
3.97%
—
9.51
EPS growth%
20.43
18.68
19.68
19.78
22.36
19.91
19.76
22.32
23.70
22.00
25.42
22.00
20.17
64
0.03
Bookvalue per sh฿
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.03
1.65%
0.48%
—
0.04
FCF per share฿
0.06
0.06
0.06
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.02
1.53%
4.79%
—
0.03
Dividend per sh฿
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
5.05%
3.89%
—
17.31
Div yield (avg)%
10.84
11.16
9.82
10.84
10.98
9.00
8.54
10.04
9.03
7.60
10.41
9.00
9.93
17
9.39
Payout ratio%
7.29
6.08
4.39
4.09
2.20
1.97
0.40
0.40
0.40
0.40
16.54
0.40
2.08
41
498.6
Shares (diluted)M
372.1
340.6
294.3
274.2
249.7
270.9
239.5
211.4
218.2
230.7
501.0
(1.57%)
(5.96%)
94
25.81
Buyback yield%
7.54
7.27
5.46
7.50
10.34
11.32
12.68
14.01
13.19
15.29
29.71
13.19
10.83
49
0.500
D/E ratiox
0.099
0.105
0.105
0.100
0.111
0.121
0.116
0.105
0.114
0.118
0.103
0.116
0.108
76
48.89
Enterprise value฿M
58.58
58.30
65.14
71.72
80.58
89.34
93.53
94.36
110.8
130.3
23.20
10.08%
10.26%
77
33.29
LT debt฿M
6.162
6.369
6.724
6.647
7.110
6.353
5.547
4.941
5.087
5.349
16.68
(5.53%)
(2.21%)
93
Revenue
฿36.33M
8.87%
1.00×
Cost of revenue
฿21.46M
8.88%
1.00×
Operating expenses
฿8.329M
8.76%
0.99×
Cash and investments
14.79%
Spread over hurdle
13.32%