68.46
Revenue฿M
52.56
53.53
54.54
55.82
57.68
59.70
60.43
63.43
64.17
65.08
73.00
2.45%
2.51%
86
20.44
Revenue growth%
14.56
14.21
15.32
17.85
15.06
17.39
14.62
15.34
15.71
17.87
9.35
15.71
15.33
52
28.01
Gross margin%
22.11
22.26
22.65
19.89
18.47
18.71
20.49
20.06
21.58
20.36
18.66
20.36
20.43
21
15.30
Operating margin%
0.40
0.40
1.08
3.23
6.19
7.40
7.85
8.06
10.03
7.04
14.41
7.85
6.62
77
14.88
Net margin%
23.89
25.36
26.18
26.23
23.50
21.20
20.97
22.93
24.66
24.02
29.22
22.93
23.95
42
28.39
P/E ratio (avg)x
27.65
27.73
28.19
25.75
24.83
26.75
26.92
24.61
26.29
26.99
15.04
26.75
26.83
38
22.55
EV/EBITx
13.49
12.07
12.87
13.95
13.86
14.33
15.13
16.54
16.15
16.46
36.17
16.15
14.14
59
8.94
FCF yield (avg)%
5.70
6.75
6.83
9.65
8.34
6.11
3.92
2.48
1.22
1.52
3.37
2.48
5.90
25
9.22
FCF margin%
16.93
16.48
16.42
16.58
17.16
17.19
15.36
15.14
15.74
16.83
20.81
15.74
16.53
39
0.159
FCF / Net incomex
1.418
1.426
1.500
1.457
1.312
1.257
1.358
1.420
1.254
1.366
1.244
1.358
1.392
53
14.87
ROIC%
12.50
11.20
11.12
13.18
15.27
14.70
12.92
10.12
10.57
9.62
26.10
10.57
11.85
39
3.91
Return on equity%
23.99
21.99
24.80
23.78
22.42
20.55
18.76
19.92
18.26
18.54
20.54
18.76
21.27
29
22.38
Return on assets%
3.81
2.42
5.33
7.94
7.06
6.01
5.26
4.96
6.95
6.54
13.83
6.01
5.67
77
0.04
EPS฿
0.05
0.06
0.07
0.07
0.07
0.07
0.08
0.07
0.08
0.09
0.05
4.40%
7.08%
—
27.67
EPS growth%
0.40
1.00
1.12
3.13
2.64
3.27
2.83
5.68
5.00
2.27
11.38
3.27
2.74
64
0.07
Bookvalue per sh฿
0.05
0.05
0.06
0.06
0.08
0.08
0.08
0.10
0.10
0.12
0.03
8.65%
10.47%
—
0.11
FCF per share฿
0.05
0.05
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.05
0.13
4.92%
1.12%
—
0.11
Dividend per sh฿
0.06
0.07
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.13
3.82%
2.33%
—
12.85
Div yield (avg)%
14.48
16.72
18.33
19.66
21.14
20.94
21.57
22.22
20.08
17.16
17.75
20.94
19.87
57
20.48
Payout ratio%
23.19
24.96
25.53
23.54
26.50
24.34
22.47
22.37
20.08
22.61
27.94
22.47
23.36
7
265.8
Shares (diluted)M
418.3
469.7
478.1
513.5
557.2
519.2
536.2
539.5
608.0
698.4
277.1
4.62%
6.25%
7
9.93
Buyback yield%
31.66
33.34
35.59
34.99
37.21
34.46
34.82
37.73
36.48
36.79
7.54
36.48
35.29
17
0.509
D/E ratiox
2.509
2.621
2.812
2.684
2.637
2.541
2.800
2.768
2.659
2.991
0.212
2.768
2.671
10
69.54
Enterprise value฿M
7.669
7.808
6.644
6.707
6.002
5.697
5.663
5.473
5.101
5.235
56.55
(2.70%)
(4.71%)
17
64.12
LT debt฿M
13.12
13.46
14.22
13.69
12.56
13.37
14.62
13.55
13.04
13.25
47.07
1.08%
(0.67%)
12
Revenue
฿65.08M
2.51%
1.00×
Cost of revenue
฿34.63M
2.43%
0.99×
Operating expenses
฿15.83M
2.88%
1.04×
Goodwill & intangibles
17.66%
Cash and investments
12.93%