9.438
Revenue฿M
32.06
34.20
35.64
37.27
38.41
40.20
43.06
45.04
47.15
48.56
10.52
4.80%
4.67%
76
14.12
Revenue growth%
7.84
10.08
11.42
13.94
14.52
17.41
15.20
12.22
13.36
12.06
12.60
13.36
12.79
7
28.78
Gross margin%
20.24
17.59
15.86
17.80
19.95
20.98
20.27
22.47
20.88
18.42
13.20
20.88
20.09
90
11.51
Operating margin%
6.14
8.11
11.08
8.61
8.24
10.61
7.64
5.00
7.88
8.48
27.61
7.88
8.18
86
14.57
Net margin%
8.94
10.33
12.92
13.80
15.99
17.82
15.17
12.93
15.43
12.58
5.32
15.17
13.37
46
37.01
P/E ratio (avg)x
20.32
19.53
19.81
20.75
20.97
20.14
19.19
19.66
22.05
20.74
9.065
20.14
20.23
43
9.510
EV/EBITx
39.49
43.57
45.35
52.97
56.39
64.01
75.98
78.66
92.98
91.48
13.83
78.66
60.20
9
29.33
FCF yield (avg)%
15.63
15.89
17.24
15.34
13.54
10.73
7.87
9.41
7.62
7.03
20.09
7.87
12.14
30
3.77
FCF margin%
23.50
24.09
24.32
24.58
23.26
20.56
19.81
18.49
19.28
19.28
15.82
19.28
21.91
19
0.373
FCF / Net incomex
0.430
0.422
0.425
0.455
0.427
0.402
0.407
0.360
0.349
0.369
0.628
0.369
0.414
25
29.97
ROIC%
15.55
15.41
13.24
15.31
13.55
15.38
16.47
17.37
17.23
18.42
9.02
17.23
15.48
67
27.55
Return on equity%
27.73
28.49
26.59
23.61
24.84
23.14
22.76
23.56
22.35
21.74
2.87
22.76
23.59
7
27.90
Return on assets%
5.90
5.98
4.10
1.26
0.40
2.30
4.29
4.88
2.72
3.26
16.42
3.26
3.68
35
0.12
EPS฿
0.18
0.20
0.22
0.22
0.24
0.22
0.23
0.23
0.24
0.26
0.14
1.81%
4.73%
—
5.09
EPS growth%
25.88
24.76
27.14
28.57
28.04
28.52
31.00
29.54
27.11
26.25
26.50
28.52
27.59
73
0.04
Bookvalue per sh฿
0.09
0.10
0.11
0.11
0.12
0.11
0.11
0.10
0.10
0.10
0.04
(2.02%)
2.63%
—
0.17
FCF per share฿
0.14
0.13
0.14
0.17
0.19
0.22
0.23
0.23
0.24
0.28
0.06
7.46%
9.27%
—
0.08
Dividend per sh฿
0.10
0.10
0.11
0.11
0.13
0.14
0.14
0.15
0.15
0.14
0.10
1.41%
2.14%
—
10.50
Div yield (avg)%
29.03
27.46
30.18
31.49
34.01
36.52
36.88
34.21
31.26
33.72
4.74
34.21
32.61
76
16.84
Payout ratio%
18.27
15.60
14.46
13.82
16.46
17.37
19.66
22.24
22.30
21.82
8.63
21.82
17.82
25
397.5
Shares (diluted)M
511.0
500.1
535.1
606.1
600.8
594.0
578.8
553.7
529.6
535.3
412.8
(2.28%)
0.27%
45
14.76
Buyback yield%
21.32
22.75
24.90
24.03
21.65
21.87
22.52
20.25
22.64
22.72
12.61
22.52
22.58
64
0.363
D/E ratiox
0.432
0.427
0.439
0.493
0.530
0.574
0.617
0.633
0.623
0.708
1.624
0.623
0.552
75
18.53
Enterprise value฿M
57.08
63.48
68.34
73.55
78.31
76.87
80.35
87.58
97.88
103.6
54.60
5.75%
6.12%
91
48.07
LT debt฿M
19.76
19.60
19.73
21.08
23.13
23.52
22.59
23.15
21.54
23.74
15.08
0.52%
1.82%
80
Revenue
฿48.56M
4.67%
1.00×
Cost of revenue
฿27.77M
4.41%
0.98×
Operating expenses
฿7.673M
5.83%
1.12×
Cash and investments
21.96%
Property and equipment
16.45%