13.27
Revenue฿M
70.28
70.46
69.73
68.92
69.85
69.98
70.11
69.31
69.96
69.28
13.75
(0.16%)
(0.13%)
6
28.60
Revenue growth%
21.91
24.65
22.36
19.49
17.04
15.73
13.55
15.38
12.75
10.52
3.13
13.55
16.39
84
19.86
Gross margin%
29.74
30.63
31.62
29.94
29.84
27.32
29.56
30.74
27.97
26.26
8.86
27.97
29.79
62
28.12
Operating margin%
14.83
16.39
14.78
13.91
14.45
17.03
17.10
18.96
21.35
21.62
3.56
18.96
16.71
43
25.76
Net margin%
12.58
14.54
12.27
13.44
15.76
12.91
14.43
16.91
18.63
20.93
7.97
16.91
14.49
94
15.20
P/E ratio (avg)x
25.47
29.37
31.29
34.54
36.73
42.63
41.28
44.73
46.47
52.75
9.531
44.73
39.00
24
29.41
EV/EBITx
8.388
8.163
8.916
8.544
9.396
10.34
11.11
10.94
10.16
10.41
6.120
10.41
9.779
86
4.39
FCF yield (avg)%
7.18
5.78
3.84
6.25
5.61
4.15
6.81
8.39
10.14
10.86
14.12
8.39
6.53
61
27.55
FCF margin%
21.13
23.71
23.04
21.16
21.20
24.16
25.20
25.91
28.60
30.83
12.45
25.91
23.93
30
0.801
FCF / Net incomex
0.996
0.913
0.814
0.862
0.907
0.874
0.765
0.850
0.896
0.903
1.740
0.874
0.885
76
3.74
ROIC%
15.06
17.96
17.18
16.38
18.46
20.01
18.51
20.94
22.16
23.07
28.19
20.94
18.48
50
28.54
Return on equity%
27.76
28.25
27.64
25.71
25.69
25.06
28.05
27.15
24.31
23.54
16.13
25.06
26.43
35
13.56
Return on assets%
14.49
13.19
11.15
12.28
14.67
16.04
15.17
13.35
12.07
13.89
16.48
13.89
13.62
90
0.02
EPS฿
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(0.18%)
(3.04%)
—
6.38
EPS growth%
13.47
14.84
16.55
13.96
11.86
10.40
10.70
11.14
11.27
13.05
4.72
11.14
12.45
94
0.07
Bookvalue per sh฿
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.02
(0.29%)
(1.08%)
—
0.05
FCF per share฿
0.09
0.10
0.12
0.11
0.11
0.10
0.10
0.11
0.12
0.11
0.04
0.89%
3.37%
—
0.02
Dividend per sh฿
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.03
0.04
0.04
0.03
0.01%
(0.31%)
—
14.04
Div yield (avg)%
16.14
14.36
14.62
16.87
18.71
21.41
21.65
21.67
24.26
23.02
22.93
21.67
20.06
76
21.46
Payout ratio%
25.31
24.78
26.52
25.39
27.58
29.18
26.24
23.34
23.98
25.59
10.15
25.59
25.49
12
398.5
Shares (diluted)M
517.3
586.2
603.6
584.7
573.9
599.5
611.9
646.9
611.5
584.5
409.0
0.37%
1.28%
14
29.16
Buyback yield%
0.40
0.40
0.40
1.00
1.66
2.49
0.63
0.40
0.40
1.19
24.96
0.63
0.51
26
1.738
D/E ratiox
0.743
0.796
0.870
0.893
0.914
0.815
0.785
0.696
0.734
0.700
1.611
0.734
0.790
85
76.27
Enterprise value฿M
99.33
100.5
88.15
81.76
82.70
89.45
91.82
92.96
97.07
102.2
47.24
4.32%
—
71
65.35
LT debt฿M
54.13
58.50
66.62
79.59
81.03
83.52
81.08
86.42
99.92
96.55
38.39
3.57%
7.21%
61
Revenue
฿69.28M
(0.13%)
1.00×
Cost of revenue
฿40.95M
0.25%
1.04×
Operating expenses
฿15.32M
(0.67%)
0.95×
Property and equipment
16.20%
Goodwill & intangibles
14.64%