0.990
Revenue฿M
9.613
10.41
11.11
11.80
12.71
13.48
14.45
15.59
16.71
18.30
1.057
7.57%
7.59%
30
19.09
Revenue growth%
20.36
20.93
22.43
20.77
20.64
19.28
20.94
22.03
19.18
18.27
26.50
19.28
20.70
12
29.66
Gross margin%
24.89
23.33
23.79
23.42
20.86
20.74
20.85
19.97
17.34
15.04
29.83
19.97
20.86
61
15.66
Operating margin%
13.17
14.49
12.05
12.73
11.96
11.59
11.43
9.17
10.29
9.17
6.12
10.29
11.77
17
24.45
Net margin%
17.03
19.17
16.79
15.56
18.34
18.50
20.69
21.46
22.37
22.41
13.73
21.46
18.84
21
12.33
P/E ratio (avg)x
31.89
33.91
34.69
33.36
34.85
35.74
40.02
44.19
50.24
56.18
31.84
44.19
35.29
17
13.82
EV/EBITx
24.84
24.98
25.06
23.82
22.80
25.19
24.40
25.80
28.39
29.31
20.52
25.80
25.02
62
24.60
FCF yield (avg)%
24.42
26.35
26.09
24.93
27.25
28.76
28.88
28.87
26.09
28.17
25.34
28.76
26.80
49
12.97
FCF margin%
9.08
8.30
7.05
4.44
2.69
2.91
1.42
0.40
2.76
2.07
3.62
2.07
2.84
80
1.191
FCF / Net incomex
1.560
1.699
1.574
1.406
1.350
1.428
1.455
1.448
1.574
1.613
1.521
1.455
1.507
35
9.05
ROIC%
17.63
17.81
17.34
15.13
16.42
15.07
15.69
18.18
16.54
14.99
10.98
15.69
16.48
92
5.61
Return on equity%
18.01
17.43
18.70
19.64
18.02
18.57
16.25
14.50
16.07
16.77
21.88
16.25
17.72
53
11.57
Return on assets%
9.32
12.19
13.37
12.72
12.32
14.41
12.11
15.08
17.08
19.56
29.44
15.08
13.04
90
0.02
EPS฿
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.02
8.14%
6.66%
—
26.28
EPS growth%
24.80
23.66
26.01
24.32
24.96
23.53
23.03
20.07
21.37
23.14
24.34
23.03
23.60
43
0.01
Bookvalue per sh฿
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.01
3.31%
3.88%
—
0.02
FCF per share฿
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.03
7.24%
9.56%
—
0.03
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.03
(6.51%)
(5.68%)
—
4.19
Div yield (avg)%
23.08
22.45
21.64
19.23
20.88
23.63
26.38
29.26
27.92
25.82
26.71
26.38
23.35
52
21.39
Payout ratio%
26.09
27.90
25.58
27.16
25.65
25.41
23.65
25.20
25.46
24.98
8.55
25.20
25.52
26
589.4
Shares (diluted)M
498.5
495.7
542.1
501.0
543.9
551.6
490.9
440.0
389.3
370.1
619.4
(7.41%)
(3.70%)
92
10.11
Buyback yield%
19.60
22.19
20.16
20.26
21.31
18.81
17.83
19.26
18.25
15.85
7.11
18.25
19.43
69
1.652
D/E ratiox
2.047
2.201
2.253
2.185
2.441
2.566
2.686
2.767
2.718
2.754
1.128
2.718
2.504
44
4.466
Enterprise value฿M
29.18
34.55
39.06
45.91
55.43
65.30
73.30
76.50
76.08
87.50
22.54
9.56%
11.89%
26
20.06
LT debt฿M
8.078
8.811
9.102
8.866
8.661
7.652
6.932
6.886
7.235
7.241
23.30
(3.52%)
(0.25%)
39
Revenue
฿18.30M
7.59%
1.00×
Cost of revenue
฿9.924M
7.31%
0.97×
Operating expenses
฿3.002M
7.46%
0.99×
Cash and investments
13.96%
Spread over hurdle
11.19%