5.800
Revenue฿M
105.0
107.3
107.5
110.0
113.1
117.1
117.6
121.5
122.5
120.9
6.072
1.34%
1.55%
63
7.78
Revenue growth%
9.77
12.64
9.73
10.18
8.10
9.87
9.07
8.69
5.87
5.06
22.93
8.69
9.40
31
4.74
Gross margin%
21.85
23.97
26.70
24.14
23.35
21.66
18.99
16.50
17.18
19.00
5.93
18.99
21.76
18
5.20
Operating margin%
24.12
25.84
25.23
25.95
28.24
28.38
27.55
27.11
27.01
29.42
2.39
27.55
27.06
18
8.96
Net margin%
5.84
3.77
5.38
2.93
5.35
5.39
6.36
7.70
7.30
7.71
29.81
7.30
5.61
92
30.49
P/E ratio (avg)x
17.03
16.23
13.82
12.13
12.41
13.01
14.04
12.92
12.05
11.58
12.56
12.92
12.96
9
27.73
EV/EBITx
30.93
34.25
37.42
41.58
37.49
37.95
36.53
37.56
36.57
33.06
29.83
36.57
37.00
20
14.21
FCF yield (avg)%
4.63
3.45
2.70
2.22
3.87
6.46
8.35
9.78
7.04
6.44
22.73
7.04
5.54
89
2.81
FCF margin%
7.61
6.05
8.94
8.70
6.67
5.52
6.89
8.56
10.00
12.61
2.81
8.56
8.09
88
1.740
FCF / Net incomex
1.424
1.696
1.714
1.793
1.997
2.218
2.407
2.713
2.829
2.705
0.596
2.705
2.108
8
21.43
ROIC%
8.72
10.39
10.52
10.98
10.28
7.43
9.88
12.61
13.74
12.94
7.95
12.61
10.45
29
15.74
Return on equity%
13.21
13.37
11.59
10.26
10.31
7.93
7.40
8.43
7.66
9.72
17.87
7.93
9.99
15
23.46
Return on assets%
5.96
4.19
4.93
7.93
7.90
6.77
7.82
9.60
8.58
8.20
12.91
8.20
7.86
67
0.04
EPS฿
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.05
5.10%
0.32%
—
2.94
EPS growth%
6.86
6.12
4.20
3.75
1.03
0.91
0.40
0.40
2.45
1.37
29.79
0.91
1.91
6
0.05
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
3.20%
4.55%
—
0.01
FCF per share฿
0.07
0.08
0.08
0.09
0.10
0.09
0.12
0.13
0.15
0.18
0.03
13.73%
9.61%
—
0.02
Dividend per sh฿
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(0.89%)
(2.26%)
—
23.16
Div yield (avg)%
13.01
14.14
11.57
10.32
11.15
9.29
7.23
4.27
6.29
8.43
9.78
7.23
9.80
78
4.29
Payout ratio%
3.78
1.96
1.28
3.26
1.87
1.17
3.59
4.51
3.38
4.91
5.48
3.59
3.32
59
1.062
Shares (diluted)B
0.951
0.850
0.892
0.951
0.922
0.893
0.963
0.949
0.871
0.937
1.084
0.34%
(0.48%)
24
18.52
Buyback yield%
9.16
10.95
12.58
11.63
9.53
6.55
7.01
4.37
6.03
4.06
21.49
6.03
8.08
56
1.096
D/E ratiox
2.093
1.899
1.787
1.794
1.794
1.662
1.498
1.529
1.515
1.457
0.113
1.515
1.725
25
142.4
Enterprise value฿M
49.53
47.25
53.09
59.76
62.21
66.54
63.27
67.15
66.75
63.99
36.85
0.57%
2.61%
69
58.94
LT debt฿M
121.2
104.5
107.2
109.6
93.86
94.39
84.46
77.41
75.78
73.81
61.20
(4.69%)
(4.85%)
53
Revenue
฿120.9M
1.55%
1.00×
Cost of revenue
฿70.33M
1.22%
0.97×
Operating expenses
฿13.41M
2.35%
1.08×
Cash and investments
15.33%