1.271
Revenue฿B
0.834
0.864
0.902
0.954
0.970
1.026
1.045
1.080
1.142
1.199
1.335
4.33%
4.16%
87
16.83
Revenue growth%
15.95
18.88
16.74
18.01
20.07
19.32
21.74
22.76
25.42
25.94
7.14
22.76
19.69
33
6.09
Gross margin%
2.85
3.31
0.50
0.40
2.19
1.57
0.40
2.24
4.99
5.33
14.85
2.24
2.22
92
11.64
Operating margin%
22.01
21.35
23.82
23.70
22.40
22.51
19.60
18.82
18.37
19.04
17.20
19.04
21.68
12
5.03
Net margin%
0.47
2.66
1.99
3.12
1.68
0.40
0.40
0.40
1.37
1.57
6.84
0.40
1.47
89
17.41
P/E ratio (avg)x
41.17
41.12
40.36
48.21
49.81
54.06
55.76
61.19
71.46
80.84
21.39
61.19
51.94
77
8.886
EV/EBITx
13.94
14.34
12.45
12.24
12.66
11.40
9.975
9.462
9.828
8.641
31.57
9.828
11.82
55
13.14
FCF yield (avg)%
8.74
5.87
3.84
2.22
1.76
0.93
0.40
0.40
0.40
0.40
26.85
0.40
1.35
47
17.50
FCF margin%
9.03
7.32
7.41
6.26
3.77
2.84
1.51
3.39
3.67
5.12
29.88
3.39
4.45
23
0.656
FCF / Net incomex
0.189
0.176
0.190
0.199
0.184
0.183
0.171
0.184
0.186
0.201
0.163
0.184
0.185
83
7.20
ROIC%
0.40
0.40
1.25
4.04
3.16
2.58
0.40
2.63
0.40
3.31
10.61
2.58
1.91
94
7.15
Return on equity%
25.22
23.65
25.50
26.80
29.15
30.60
29.74
31.26
31.76
31.91
11.99
31.26
29.44
8
9.76
Return on assets%
10.66
8.47
11.35
12.93
11.35
8.47
6.64
5.35
8.09
6.56
19.14
6.64
8.47
59
0.05
EPS฿
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.05
5.66%
7.36%
—
22.00
EPS growth%
30.58
30.18
28.98
31.87
33.90
36.80
38.64
40.76
41.91
42.01
13.61
40.76
35.35
36
0.05
Bookvalue per sh฿
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.02
4.16%
2.56%
—
0.05
FCF per share฿
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.01
7.45%
8.20%
—
0.03
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.06
0.05
11.12%
8.80%
—
23.10
Div yield (avg)%
6.71
8.71
11.63
14.21
17.13
16.28
18.68
19.95
22.92
21.30
21.93
19.95
16.71
34
6.11
Payout ratio%
22.33
21.25
23.56
26.36
24.72
25.96
23.14
21.28
19.66
17.69
21.22
21.28
22.74
20
10.52
Shares (diluted)B
14.07
13.47
14.02
14.01
15.85
16.69
15.22
15.22
15.62
16.85
10.89
1.24%
3.17%
84
2.55
Buyback yield%
25.43
25.74
23.88
22.55
21.20
23.77
24.07
23.47
25.00
25.75
3.10
24.07
23.97
12
1.775
D/E ratiox
1.764
1.743
1.611
1.670
1.829
1.916
1.739
1.756
1.736
1.553
0.303
1.739
1.741
71
0.218
Enterprise value฿B
0.546
0.571
0.608
0.556
0.509
0.522
0.563
0.506
0.478
0.433
1.547
(3.18%)
(1.44%)
8
0.637
LT debt฿B
1.649
1.850
1.951
2.276
2.458
2.937
3.416
3.730
3.828
4.325
0.833
11.96%
11.26%
17
Revenue
฿1.199B
4.16%
1.00×
Cost of revenue
฿839.5M
4.16%
1.00×
Operating expenses
฿202.3M
3.84%
0.97×
Cash and investments
17.84%
Spread over hurdle
(4.47%)