2.884
Revenue฿M
34.96
36.29
37.03
37.34
39.06
39.60
40.03
41.49
42.03
42.05
3.050
1.49%
2.19%
64
4.77
Revenue growth%
12.33
13.34
15.58
13.53
13.75
13.40
14.07
13.02
13.32
15.11
15.30
13.40
13.46
49
26.07
Gross margin%
6.01
3.34
0.56
2.77
2.40
3.39
4.88
6.92
4.84
2.91
8.59
4.84
3.37
36
5.15
Operating margin%
21.08
18.25
16.21
14.96
14.20
17.12
18.22
18.63
21.57
22.36
2.27
18.63
18.24
46
9.74
Net margin%
26.98
29.20
30.85
30.04
29.19
28.18
26.77
24.90
27.55
27.03
3.62
27.03
27.86
91
19.70
P/E ratio (avg)x
18.31
16.52
16.76
18.47
18.25
19.07
18.60
20.48
20.85
23.40
30.58
20.48
18.54
15
14.44
EV/EBITx
25.09
27.83
30.47
31.88
34.85
31.09
31.12
33.13
32.28
35.76
37.72
32.28
31.50
76
19.54
FCF yield (avg)%
28.28
28.79
30.06
29.10
30.86
27.95
28.56
27.95
29.24
28.19
25.68
28.19
28.68
57
28.13
FCF margin%
10.19
8.58
11.16
10.94
8.35
6.94
8.96
6.67
6.92
8.21
4.19
6.94
8.47
15
1.246
FCF / Net incomex
0.266
0.292
0.308
0.330
0.318
0.321
0.331
0.376
0.356
0.410
0.879
0.356
0.326
84
16.73
ROIC%
31.01
30.22
28.74
27.24
29.60
31.00
32.79
35.32
34.11
31.66
7.37
32.79
31.00
61
2.13
Return on equity%
3.15
4.83
2.15
5.07
6.19
5.27
2.47
4.06
1.10
0.40
7.21
2.47
3.60
9
7.32
Return on assets%
34.93
35.54
33.05
33.60
34.95
34.67
34.80
33.89
33.48
34.32
9.39
34.32
34.50
38
0.07
EPS฿
0.17
0.19
0.19
0.19
0.18
0.20
0.21
0.21
0.22
0.24
0.07
5.85%
3.59%
—
27.08
EPS growth%
7.35
10.20
11.64
14.60
11.83
12.35
13.27
12.65
14.74
16.55
19.41
13.27
12.50
93
0.14
Bookvalue per sh฿
0.09
0.08
0.07
0.07
0.06
0.07
0.07
0.07
0.06
0.06
0.06
(0.82%)
(3.83%)
—
0.06
FCF per share฿
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
1.69%
(2.37%)
—
0.10
Dividend per sh฿
0.21
0.26
0.27
0.30
0.35
0.41
0.47
0.49
0.57
0.66
0.06
13.68%
14.04%
—
8.15
Div yield (avg)%
28.18
25.72
28.15
30.12
31.31
30.50
31.66
33.22
34.75
37.09
21.45
33.22
30.90
50
5.61
Payout ratio%
27.77
28.23
27.21
29.72
29.91
28.75
31.64
31.95
31.97
33.64
9.39
31.95
29.81
57
359.9
Shares (diluted)M
387.7
392.6
404.4
431.0
428.1
473.9
499.0
498.2
542.2
519.1
348.2
3.93%
2.60%
71
16.88
Buyback yield%
3.03
5.02
4.95
7.34
7.86
8.82
7.19
9.38
12.22
12.30
23.75
9.38
7.60
72
0.652
D/E ratiox
2.325
2.216
2.362
2.730
3.125
2.970
3.146
2.967
2.900
2.810
0.885
2.967
2.855
76
11.87
Enterprise value฿M
10.34
10.52
10.55
9.580
10.21
9.672
8.324
8.332
7.473
7.574
9.883
(5.79%)
(4.53%)
22
28.12
LT debt฿M
22.10
24.37
22.02
20.22
21.91
19.83
18.23
18.40
17.72
17.77
41.26
(4.10%)
(2.67%)
15
Revenue
฿42.05M
2.19%
1.00×
Cost of revenue
฿25.50M
2.42%
1.02×
Operating expenses
฿4.923M
2.44%
1.02×
Cash and investments
15.10%