34.88
Revenue฿M
40.51
44.24
47.41
52.08
56.60
60.92
66.16
71.94
79.16
84.57
38.46
8.36%
8.75%
50
6.70
Revenue growth%
37.00
37.46
37.42
39.64
38.14
39.96
41.36
42.23
42.03
42.27
24.99
42.03
39.80
91
24.71
Gross margin%
13.03
13.53
15.35
13.90
13.55
15.12
12.40
12.54
14.68
12.47
25.74
12.54
13.54
92
12.11
Operating margin%
6.13
5.21
5.90
6.62
6.31
6.37
8.19
5.71
6.12
5.31
25.60
6.12
6.13
16
3.05
Net margin%
16.60
16.73
14.92
17.31
18.40
18.95
16.51
15.98
18.16
15.70
17.25
16.51
16.67
19
8.487
P/E ratio (avg)x
21.68
19.20
18.26
17.72
16.09
15.89
15.27
14.92
13.14
12.61
16.95
14.92
15.99
18
13.85
EV/EBITx
24.12
20.91
17.94
16.09
14.36
12.59
11.94
11.71
10.77
9.227
8.643
11.71
13.47
67
14.03
FCF yield (avg)%
12.49
10.54
8.55
10.52
11.40
11.94
9.73
8.25
5.94
5.36
16.73
8.25
10.13
66
26.32
FCF margin%
22.18
24.27
22.36
22.52
25.27
23.29
20.98
20.68
22.47
19.80
23.28
20.98
22.41
57
1.569
FCF / Net incomex
0.965
0.977
1.071
0.995
0.952
0.883
0.811
0.920
0.971
0.909
1.440
0.909
0.959
24
5.40
ROIC%
21.93
22.11
20.45
21.27
18.72
17.40
14.71
17.24
15.47
13.71
3.40
15.47
18.06
76
8.57
Return on equity%
27.64
28.71
28.75
26.40
26.46
24.58
25.39
26.37
29.31
29.64
7.20
26.37
27.05
10
22.24
Return on assets%
18.92
17.90
18.76
20.40
18.88
21.16
18.69
16.62
15.80
15.71
14.98
16.62
18.73
94
0.05
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
5.02%
2.65%
—
17.27
EPS growth%
28.26
29.17
31.66
33.01
31.00
29.55
30.65
29.22
30.54
32.48
21.68
30.54
30.60
16
0.01
Bookvalue per sh฿
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.03
5.43%
2.10%
—
0.03
FCF per share฿
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.03
0.26%
5.39%
—
0.01
Dividend per sh฿
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.09
0.02
8.96%
9.07%
—
29.66
Div yield (avg)%
29.81
27.44
27.48
24.65
26.72
28.09
28.52
28.89
28.23
28.82
21.19
28.52
28.16
73
23.80
Payout ratio%
19.00
21.50
21.50
24.04
26.53
24.41
24.27
25.95
27.11
28.65
11.05
25.95
24.34
91
797.3
Shares (diluted)M
508.9
482.7
470.9
482.0
419.7
379.6
337.6
362.7
389.1
375.3
784.0
(2.21%)
(3.36%)
42
16.69
Buyback yield%
20.66
23.56
22.24
24.91
22.80
20.44
17.54
16.21
18.73
19.62
28.06
18.73
20.55
87
1.606
D/E ratiox
0.896
0.870
0.771
0.789
0.855
0.751
0.675
0.669
0.691
0.664
1.205
0.675
0.761
5
95.03
Enterprise value฿M
64.33
63.66
62.62
71.09
82.82
93.13
108.8
107.4
121.5
122.3
26.67
8.10%
8.01%
84
4.572
LT debt฿M
64.18
67.34
66.16
76.33
77.21
89.34
88.06
94.65
107.0
110.3
88.52
7.40%
5.63%
6
Revenue
฿84.57M
8.75%
1.00×
Cost of revenue
฿52.99M
8.85%
1.01×
Operating expenses
฿11.84M
9.13%
1.04×
Goodwill & intangibles
21.09%
Cash and investments
16.33%