10.45
Revenue฿M
16.74
17.97
18.54
19.64
21.14
21.85
23.46
24.61
26.06
27.04
11.05
5.04%
5.48%
19
26.82
Revenue growth%
24.80
22.94
21.12
22.83
24.08
21.74
23.95
21.67
23.24
23.67
16.42
23.24
23.09
74
12.43
Gross margin%
11.01
10.77
13.43
14.29
16.80
18.33
20.72
23.45
20.63
22.86
26.11
20.72
17.56
54
5.00
Operating margin%
17.52
15.45
14.89
15.28
17.17
18.78
18.34
15.38
12.51
12.58
11.78
15.38
15.42
38
14.59
Net margin%
0.40
0.40
1.74
1.49
0.40
0.80
2.47
1.70
1.02
2.83
13.98
1.70
1.25
63
11.46
P/E ratio (avg)x
43.23
46.20
52.47
53.94
53.27
52.16
54.29
59.42
65.98
75.68
21.67
59.42
53.61
29
20.90
EV/EBITx
42.51
42.20
41.18
43.12
41.07
48.38
47.90
52.01
52.76
60.33
28.85
52.01
45.51
48
7.87
FCF yield (avg)%
32.60
32.34
30.28
31.33
28.46
30.86
32.96
30.42
28.82
27.99
2.62
30.42
30.64
43
14.40
FCF margin%
9.01
9.97
10.61
9.93
12.29
12.08
14.86
13.73
15.31
16.82
5.21
14.86
12.19
84
0.688
FCF / Net incomex
1.835
1.984
1.859
2.033
1.770
1.642
1.532
1.587
1.699
1.820
0.870
1.642
1.795
9
11.60
ROIC%
26.20
25.08
24.71
26.10
27.28
24.32
23.01
26.00
23.31
24.33
18.20
24.32
24.90
68
26.73
Return on equity%
12.29
13.60
11.23
9.70
10.77
9.61
9.06
6.47
6.11
8.83
29.84
8.83
9.66
34
11.07
Return on assets%
4.38
3.62
4.27
3.80
3.19
2.12
0.40
0.40
0.40
0.40
7.02
0.40
2.65
77
0.01
EPS฿
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.41%)
(0.35%)
—
10.10
EPS growth%
14.05
13.44
13.33
15.55
18.24
16.11
17.09
16.58
16.38
19.19
14.03
16.58
16.25
29
0.01
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
2.18%
2.65%
—
0.03
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.01
0.02
1.74%
2.55%
—
0.01
Dividend per sh฿
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
7.66%
5.78%
—
5.24
Div yield (avg)%
18.60
18.45
20.22
19.31
19.87
20.73
19.83
21.06
22.36
20.36
29.14
20.73
20.05
60
21.37
Payout ratio%
3.40
2.70
3.27
5.10
5.07
5.44
7.10
6.44
3.54
4.55
20.96
5.44
4.81
32
0.793
Shares (diluted)B
1.301
1.489
1.612
1.841
2.108
2.194
2.226
2.445
2.428
2.341
0.789
2.12%
6.97%
26
5.74
Buyback yield%
26.18
27.32
29.90
31.26
30.36
32.43
33.62
34.14
32.62
30.04
27.71
32.62
30.81
23
0.843
D/E ratiox
1.031
1.209
1.340
1.587
1.677
1.961
2.086
2.459
2.390
2.425
0.900
2.390
1.819
76
5.836
Enterprise value฿M
7.654
8.166
8.965
8.559
9.285
9.739
9.300
10.07
9.236
9.362
16.32
0.16%
1.28%
23
19.10
LT debt฿M
2.491
2.744
3.121
3.271
3.780
3.727
3.980
3.846
3.832
3.838
17.99
0.31%
3.70%
80
Revenue
฿27.04M
5.48%
1.00×
Cost of revenue
฿16.59M
5.37%
0.99×
Operating expenses
฿6.736M
5.50%
1.00×
Goodwill & intangibles
15.22%
Spread over hurdle
(2.97%)