21.91
Revenue฿M
13.41
14.47
15.48
16.97
18.49
19.99
21.62
23.69
25.95
27.62
24.03
8.35%
8.51%
62
3.51
Revenue growth%
22.00
21.93
24.72
22.18
21.47
23.62
23.66
25.77
23.00
23.47
19.54
23.62
23.24
72
19.08
Gross margin%
13.91
16.77
19.60
21.09
21.35
19.79
20.95
19.60
22.26
22.43
26.94
20.95
20.37
94
7.08
Operating margin%
0.89
0.40
3.22
3.31
4.77
4.43
5.34
6.06
7.92
9.34
14.04
6.06
4.60
85
7.82
Net margin%
16.91
18.44
20.72
22.59
19.61
16.64
14.84
14.60
15.90
14.06
16.38
14.84
16.78
80
18.03
P/E ratio (avg)x
10.76
9.795
8.650
8.981
8.665
8.269
8.783
8.108
8.685
8.907
27.84
8.685
8.734
60
16.62
EV/EBITx
26.88
24.54
27.48
28.59
25.76
23.02
20.76
21.27
23.83
21.48
7.897
21.48
24.18
29
25.74
FCF yield (avg)%
29.64
30.16
32.02
29.55
28.63
26.16
25.02
22.38
20.00
20.59
4.10
22.38
27.40
39
29.96
FCF margin%
29.71
29.10
30.66
33.27
34.01
31.54
28.62
26.49
25.02
22.90
21.43
26.49
29.41
62
0.624
FCF / Net incomex
1.410
1.369
1.249
1.160
1.261
1.394
1.482
1.410
1.479
1.596
0.794
1.479
1.402
80
3.02
ROIC%
18.71
20.94
20.87
22.12
20.51
23.23
24.45
24.71
22.93
25.91
14.37
24.45
22.53
15
19.58
Return on equity%
20.55
20.82
20.99
22.66
25.58
27.98
29.25
26.55
25.11
26.58
18.13
26.58
25.35
94
18.48
Return on assets%
25.39
25.83
25.97
28.45
26.40
26.38
27.57
27.90
29.94
28.09
18.82
27.90
26.98
35
—
EPS฿
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
—
5.42%
6.87%
—
14.40
EPS growth%
23.03
20.51
20.94
20.35
20.99
19.56
21.03
19.23
20.90
20.23
8.95
20.23
20.71
92
0.01
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
—
10.18%
8.16%
—
0.02
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.72%
2.46%
—
0.01
Dividend per sh฿
0.03
0.03
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
5.53%
5.70%
—
2.11
Div yield (avg)%
26.22
26.01
26.97
29.75
31.93
28.97
28.67
29.83
27.33
29.60
19.71
28.97
28.82
68
8.00
Payout ratio%
2.40
5.27
5.33
3.01
0.40
0.74
0.40
0.40
0.40
1.80
26.88
0.40
1.27
89
1.311
Shares (diluted)B
1.290
1.399
1.402
1.377
1.528
1.514
1.536
1.598
1.643
1.784
1.247
3.14%
3.22%
22
9.89
Buyback yield%
23.25
22.39
19.43
19.24
20.58
19.05
17.83
16.91
17.23
14.70
16.75
17.23
19.15
60
0.605
D/E ratiox
1.603
1.866
1.903
2.027
2.287
2.590
2.642
2.975
2.882
2.978
1.366
2.882
2.439
69
13.08
Enterprise value฿M
21.06
19.65
18.49
16.82
17.05
18.16
18.46
18.82
18.15
19.04
9.070
2.24%
(1.39%)
43
20.89
LT debt฿M
32.96
31.21
36.02
40.95
39.75
40.45
40.95
44.95
45.55
45.66
19.51
2.81%
2.79%
13
Revenue
฿27.62M
8.51%
1.00×
Cost of revenue
฿17.67M
8.60%
1.01×
Operating expenses
฿4.597M
8.35%
0.99×
Cash and investments
17.62%
Property and equipment
13.77%