12.10
Revenue฿M
40.37
43.33
47.16
51.13
55.07
57.98
62.42
65.64
68.57
74.11
12.55
6.12%
6.92%
12
16.74
Revenue growth%
5.50
3.26
4.27
5.09
3.25
3.23
5.21
5.43
4.52
5.06
2.33
5.06
4.79
51
17.81
Gross margin%
0.83
0.74
3.73
2.17
0.40
2.01
1.59
1.65
0.40
2.08
21.54
1.65
1.62
55
10.28
Operating margin%
20.24
22.98
25.31
25.76
23.97
23.58
23.95
24.81
24.44
25.09
4.47
24.44
24.20
60
13.60
Net margin%
30.06
28.83
27.50
26.47
24.01
25.34
26.35
27.28
24.90
26.29
26.06
26.29
26.41
6
25.26
P/E ratio (avg)x
7.052
7.952
8.159
8.115
8.810
8.897
8.091
8.642
7.969
8.024
16.08
8.091
8.103
68
13.76
EV/EBITx
48.95
58.49
60.57
69.09
67.59
78.36
84.98
101.1
100.0
106.4
19.16
100.0
73.72
13
9.24
FCF yield (avg)%
17.86
18.68
20.87
19.12
17.62
16.27
15.34
13.49
11.05
8.11
6.91
13.49
16.94
80
29.29
FCF margin%
15.17
12.89
13.21
15.25
14.54
15.02
17.83
20.19
18.35
21.00
14.04
18.35
15.21
70
1.758
FCF / Net incomex
1.097
1.236
1.420
1.643
1.775
1.962
1.923
2.225
2.270
2.363
0.390
2.225
1.849
25
13.81
ROIC%
22.82
20.79
19.24
20.36
17.84
17.99
19.69
17.88
17.99
18.85
28.72
17.99
19.05
40
28.45
Return on equity%
16.11
18.58
19.97
19.40
20.58
21.43
19.24
18.56
18.48
21.48
22.59
19.24
19.32
57
14.76
Return on assets%
33.24
30.55
30.85
28.35
28.19
25.52
26.54
27.27
27.97
25.28
13.29
26.54
28.08
35
0.06
EPS฿
0.03
0.03
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.06
(4.88%)
(4.46%)
—
2.53
EPS growth%
33.53
33.09
32.97
34.51
31.51
29.52
29.29
29.71
31.05
32.30
24.23
29.71
31.91
61
0.06
Bookvalue per sh฿
0.10
0.10
0.11
0.10
0.10
0.10
0.12
0.13
0.13
0.14
0.04
6.19%
3.73%
—
0.08
FCF per share฿
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.05
12.69%
9.91%
—
0.03
Dividend per sh฿
0.08
0.08
0.09
0.09
0.09
0.09
0.11
0.11
0.11
0.11
0.02
3.89%
3.84%
—
17.08
Div yield (avg)%
9.51
11.47
11.77
11.00
12.44
15.41
13.03
13.14
11.39
12.91
26.45
13.03
12.11
40
18.49
Payout ratio%
28.58
26.48
26.04
24.99
22.71
23.26
23.84
26.29
27.34
27.86
25.37
26.29
26.16
71
142.5
Shares (diluted)M
191.2
215.2
228.9
217.6
255.7
285.1
297.8
343.4
322.9
379.5
146.3
8.22%
6.64%
86
29.88
Buyback yield%
10.80
11.57
14.07
16.13
17.15
19.36
18.85
16.73
15.96
16.86
5.01
16.86
16.43
8
1.708
D/E ratiox
1.102
1.206
1.331
1.254
1.389
1.414
1.510
1.654
1.620
1.867
1.583
1.620
1.401
47
51.53
Enterprise value฿M
32.28
33.68
37.46
36.02
38.01
41.09
45.20
48.42
46.07
49.33
35.19
5.35%
3.91%
34
39.31
LT debt฿M
58.96
67.93
81.81
83.12
90.77
100.4
104.4
115.1
124.0
125.0
5.075
6.60%
8.73%
67
Revenue
฿74.11M
6.92%
1.00×
Cost of revenue
฿49.97M
6.88%
1.00×
Operating expenses
฿14.50M
6.53%
0.96×
Cash and investments
15.74%