40.85
Revenue฿M
46.64
48.60
49.88
52.14
53.76
57.17
60.10
63.77
67.81
69.57
43.79
5.29%
4.37%
24
18.43
Revenue growth%
29.71
28.83
26.22
25.24
28.00
27.29
26.58
26.64
25.92
27.18
12.02
26.64
26.91
17
6.16
Gross margin%
8.76
11.70
9.28
10.25
7.25
6.31
4.85
3.41
3.75
3.37
16.36
3.75
6.78
69
3.48
Operating margin%
19.05
16.45
13.50
11.92
10.70
9.92
11.99
9.05
11.19
11.00
15.64
11.00
11.55
86
13.52
Net margin%
20.08
21.60
23.07
22.66
20.89
23.61
25.03
27.81
28.51
28.57
27.14
27.81
23.34
30
33.23
P/E ratio (avg)x
27.12
24.75
22.16
22.76
21.52
21.19
23.20
25.19
27.14
25.62
36.65
25.19
23.97
77
8.376
EV/EBITx
16.00
17.45
19.33
18.97
16.79
17.41
16.43
17.99
18.05
20.23
26.85
17.99
17.72
10
8.78
FCF yield (avg)%
22.58
23.94
25.62
23.35
22.30
22.94
20.28
20.61
22.47
20.93
17.60
20.93
22.53
14
5.25
FCF margin%
22.45
23.66
26.63
27.60
29.33
27.30
30.17
27.74
25.41
23.63
11.35
27.30
26.97
16
0.267
FCF / Net incomex
0.884
0.935
0.925
0.920
0.907
0.817
0.879
0.886
0.860
0.784
1.768
0.860
0.885
31
6.92
ROIC%
15.59
14.73
12.21
12.60
11.38
12.52
12.29
9.93
10.26
11.75
13.30
11.75
12.25
86
13.25
Return on equity%
11.52
13.13
15.61
14.72
17.26
14.55
13.01
10.75
13.44
15.08
10.35
13.44
13.99
62
24.98
Return on assets%
0.83
2.85
1.00
4.00
3.30
5.45
7.25
7.30
4.63
1.67
28.15
5.45
3.65
8
0.05
EPS฿
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.06
10.77%
10.47%
—
15.35
EPS growth%
4.88
4.52
6.34
6.88
5.26
2.51
3.48
3.35
5.64
7.78
18.16
3.48
5.07
83
0.04
Bookvalue per sh฿
0.06
0.07
0.06
0.07
0.08
0.08
0.09
0.10
0.11
0.12
0.02
9.12%
6.76%
—
0.04
FCF per share฿
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.01
(2.34%)
(2.35%)
—
0.05
Dividend per sh฿
0.01
0.02
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.04
1.83%
1.43%
—
5.46
Div yield (avg)%
9.31
7.04
5.96
3.90
2.37
3.96
5.63
4.96
5.70
6.52
4.05
5.63
5.66
13
20.38
Payout ratio%
11.34
12.89
11.29
13.51
13.46
14.73
12.39
13.34
11.64
11.35
7.80
12.39
12.64
31
0.591
Shares (diluted)B
1.036
1.033
1.172
1.345
1.517
1.747
2.051
2.010
2.323
2.762
0.598
12.73%
11.93%
20
26.96
Buyback yield%
22.93
25.01
27.62
28.35
29.17
29.49
27.68
28.47
31.39
33.91
26.16
29.49
28.41
36
1.078
D/E ratiox
1.999
2.033
2.265
2.260
2.578
2.835
3.026
3.438
3.736
3.513
0.251
3.438
2.706
59
8.476
Enterprise value฿M
7.046
8.025
7.830
7.609
7.726
8.162
9.271
9.668
9.500
10.63
8.092
6.58%
4.74%
22
13.41
LT debt฿M
6.219
6.778
6.599
6.805
6.364
5.779
5.698
5.700
6.256
6.625
46.96
0.81%
1.63%
83
Revenue
฿69.57M
4.37%
1.00×
Cost of revenue
฿43.48M
4.40%
1.00×
Operating expenses
฿7.552M
5.40%
1.10×
Goodwill & intangibles
16.81%