25.50
Revenue฿M
32.31
32.11
31.93
32.47
32.45
32.21
32.57
32.72
33.08
33.48
26.97
0.63%
0.36%
92
11.91
Revenue growth%
29.60
26.78
27.89
25.34
27.21
27.92
29.35
26.56
24.53
21.87
9.24
26.56
26.99
13
23.34
Gross margin%
9.99
10.48
7.49
10.34
10.60
11.17
9.81
11.62
9.79
8.82
23.06
9.81
10.17
16
19.85
Operating margin%
17.20
17.00
17.68
19.11
19.41
19.39
21.66
19.46
20.77
18.91
29.21
19.46
19.25
54
25.12
Net margin%
25.74
22.97
23.34
22.41
20.55
21.17
22.85
22.60
24.53
21.59
16.47
22.60
22.73
45
17.66
P/E ratio (avg)x
6.723
7.517
7.157
6.354
6.500
6.971
7.248
6.778
6.996
6.887
7.856
6.971
6.929
43
16.20
EV/EBITx
16.03
18.11
20.28
22.29
24.68
23.54
27.48
27.42
28.97
30.59
36.63
27.48
24.11
60
18.30
FCF yield (avg)%
11.22
11.30
12.10
12.08
10.72
13.33
13.32
15.77
16.48
17.05
20.42
15.77
12.71
39
29.39
FCF margin%
3.37
5.82
3.96
3.91
4.96
2.90
0.44
0.40
0.40
1.89
26.06
0.44
3.14
7
0.761
FCF / Net incomex
2.792
2.746
3.177
3.481
3.779
3.797
3.785
4.439
4.848
4.953
0.808
4.439
3.782
12
16.77
ROIC%
22.79
23.61
24.81
22.80
21.92
24.14
23.67
22.18
22.14
23.02
8.12
23.02
22.91
12
6.25
Return on equity%
0.40
3.10
4.83
7.39
7.77
7.74
7.81
8.10
9.75
10.66
7.34
8.10
7.75
66
24.26
Return on assets%
3.66
1.17
1.18
0.55
0.40
0.40
0.40
0.40
0.40
0.40
19.22
0.40
0.40
6
0.02
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.55%)
(0.18%)
—
21.26
EPS growth%
9.22
8.97
6.65
6.41
6.91
9.70
12.67
14.82
11.93
9.40
19.78
11.93
9.31
17
0.02
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.02
9.80%
3.96%
—
0.01
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.84%
1.75%
—
0.04
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(1.57%)
(1.00%)
—
24.61
Div yield (avg)%
5.70
7.02
9.94
10.92
11.54
13.25
15.69
14.63
12.07
11.62
21.76
13.25
11.58
17
10.87
Payout ratio%
0.40
0.93
0.40
1.71
0.40
0.40
2.17
5.02
6.29
5.44
14.83
5.02
1.32
54
0.807
Shares (diluted)B
1.223
1.315
1.336
1.382
1.544
1.548
1.625
1.925
2.326
2.617
0.788
11.14%
9.37%
73
10.30
Buyback yield%
25.83
27.73
30.56
27.58
26.06
28.56
27.04
25.67
25.11
27.03
16.51
27.03
27.03
51
0.134
D/E ratiox
1.515
1.455
1.278
1.344
1.308
1.132
1.131
1.146
1.136
1.131
0.825
1.132
1.212
19
15.05
Enterprise value฿M
37.80
43.69
45.21
54.43
65.95
76.72
76.02
89.99
103.4
106.7
30.43
10.11%
12.84%
37
33.84
LT debt฿M
26.73
25.52
26.59
27.99
29.04
28.70
31.65
30.63
29.90
32.80
28.98
2.47%
2.60%
66
Revenue
฿33.48M
0.36%
1.00×
Cost of revenue
฿21.85M
0.80%
1.04×
Operating expenses
฿8.074M
(0.13%)
0.95×
Goodwill & intangibles
16.32%
Property and equipment
15.64%