24.16
Revenue฿M
17.55
18.37
19.22
19.64
20.22
21.08
21.78
22.08
22.60
23.02
26.33
2.63%
3.19%
21
17.15
Revenue growth%
1.95
0.40
0.40
1.29
2.12
4.24
4.38
2.04
2.94
1.24
25.67
2.94
2.00
89
20.75
Gross margin%
0.56
0.64
0.40
2.60
2.80
0.40
0.40
2.20
4.42
4.92
13.90
2.20
1.42
22
14.07
Operating margin%
28.77
29.90
28.56
31.11
32.68
35.47
34.78
37.14
35.38
32.69
11.53
35.38
32.69
69
10.52
Net margin%
9.34
9.80
10.97
13.62
12.54
12.93
11.19
12.24
13.83
12.00
26.07
12.24
12.12
34
35.83
P/E ratio (avg)x
10.18
10.14
9.641
9.742
9.746
10.82
10.37
10.14
9.385
8.398
21.13
10.14
9.943
15
31.26
EV/EBITx
31.31
32.14
31.56
30.09
26.70
28.77
26.11
23.43
25.91
26.26
10.88
26.11
27.73
84
18.08
FCF yield (avg)%
31.75
30.82
29.78
28.60
31.18
33.99
35.44
34.73
35.39
37.38
21.31
35.39
32.87
26
6.65
FCF margin%
26.15
26.98
26.55
24.43
22.36
24.37
23.96
24.78
23.62
25.89
19.12
24.37
24.60
93
1.091
FCF / Net incomex
0.307
0.325
0.384
0.440
0.516
0.525
0.573
0.680
0.673
0.656
1.621
0.656
0.521
17
26.99
ROIC%
9.97
7.86
8.06
8.26
6.87
9.46
7.91
5.71
4.03
1.41
17.58
5.71
7.88
16
26.89
Return on equity%
21.55
21.51
19.81
18.13
15.95
13.06
15.50
17.88
20.23
17.39
25.83
17.39
18.01
14
8.45
Return on assets%
31.99
32.94
31.89
34.79
32.29
34.21
31.83
31.98
29.74
27.34
2.47
31.83
31.98
53
—
EPS฿
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
11.70%
10.23%
—
14.71
EPS growth%
6.73
9.06
9.22
9.47
9.76
11.80
9.34
7.87
6.33
3.72
14.44
7.87
9.14
69
—
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
5.52%
5.96%
—
—
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.08%
0.83%
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
—
0.41%
(0.77%)
—
23.55
Div yield (avg)%
10.82
12.18
12.48
13.45
16.13
17.23
17.85
18.53
16.71
15.85
26.81
17.23
15.99
86
24.98
Payout ratio%
21.26
19.23
18.43
17.98
19.63
17.38
16.53
18.67
19.43
17.46
4.28
17.46
18.55
15
1.900
Shares (diluted)B
2.209
2.131
2.216
1.960
1.877
1.732
1.543
1.709
1.881
1.906
1.861
0.30%
(1.87%)
49
20.35
Buyback yield%
24.16
23.37
21.90
24.18
22.83
21.90
24.90
23.40
26.02
24.13
6.57
24.13
23.77
61
0.619
D/E ratiox
0.494
0.540
0.569
0.612
0.578
0.537
0.495
0.441
0.427
0.382
1.031
0.441
0.516
43
22.73
Enterprise value฿M
20.35
19.98
20.33
23.45
25.42
25.19
25.09
27.55
26.12
26.13
26.18
0.55%
2.66%
95
18.82
LT debt฿M
29.70
33.73
39.48
43.34
48.36
50.85
60.27
58.80
57.83
68.27
10.72
7.14%
10.49%
12
Revenue
฿23.02M
3.19%
1.00×
Cost of revenue
฿15.78M
3.32%
1.01×
Operating expenses
฿2.758M
2.50%
0.93×
Cash and investments
20.81%
Goodwill & intangibles
17.15%
Spread over hurdle
47.65%