2.030
Revenue฿M
13.52
13.71
14.53
14.81
15.42
15.66
16.56
17.55
17.95
18.40
2.144
3.60%
3.62%
37
18.71
Revenue growth%
24.80
23.83
22.89
23.83
21.68
19.47
19.35
21.38
20.51
19.81
11.82
19.81
21.53
25
11.64
Gross margin%
4.84
2.79
5.76
3.85
3.03
2.83
4.01
4.30
2.48
5.17
8.10
4.01
3.93
10
17.71
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
2.13
0.70
3.31
2.08
20.11
2.08
0.40
67
24.98
Net margin%
1.22
2.11
4.40
6.69
6.84
4.04
5.04
7.76
7.95
5.68
21.74
5.68
5.36
80
12.27
P/E ratio (avg)x
24.61
22.00
23.17
24.33
25.20
22.15
21.14
18.34
18.96
19.05
17.61
19.05
22.08
8
21.88
EV/EBITx
9.242
9.331
9.268
8.560
9.175
9.839
10.24
10.79
11.68
10.99
9.399
10.79
9.585
70
26.02
FCF yield (avg)%
0.81
0.65
0.45
0.40
0.40
0.40
3.20
0.59
2.45
2.73
13.16
2.45
0.62
42
2.60
FCF margin%
17.46
14.55
13.36
15.38
13.73
16.00
18.36
18.49
17.51
15.73
3.73
17.51
15.86
19
0.975
FCF / Net incomex
1.827
2.040
2.122
2.102
2.174
2.257
2.637
2.822
3.274
3.284
1.221
2.822
2.215
48
28.54
ROIC%
9.45
9.95
9.80
9.90
9.81
9.82
10.71
13.06
14.75
15.62
11.84
13.06
9.93
10
2.31
Return on equity%
15.26
15.27
15.48
14.61
13.57
16.53
18.08
19.79
16.88
17.32
29.27
17.32
16.00
57
16.70
Return on assets%
15.58
17.36
17.80
15.95
16.15
18.48
19.14
16.77
17.74
17.91
28.92
17.91
17.55
58
0.05
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.05
3.38%
5.99%
—
5.20
EPS growth%
16.59
19.39
17.81
18.24
17.90
18.49
16.81
14.16
12.80
13.52
18.03
14.16
17.31
34
0.03
Bookvalue per sh฿
0.02
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(1.77%)
(0.31%)
—
0.03
FCF per share฿
0.07
0.07
0.07
0.08
0.08
0.08
0.07
0.08
0.09
0.08
0.02
1.14%
2.46%
—
0.03
Dividend per sh฿
0.02
0.02
0.02
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.03
(2.13%)
(4.11%)
—
21.53
Div yield (avg)%
34.49
32.64
32.70
31.62
29.49
28.30
30.11
31.18
30.92
29.87
26.77
30.11
31.05
89
20.25
Payout ratio%
15.65
13.46
15.94
14.07
12.35
14.55
13.37
12.36
12.44
10.98
26.84
12.44
13.42
15
165.8
Shares (diluted)M
142.8
138.9
147.3
146.5
138.5
150.1
142.8
145.8
154.8
158.8
164.5
2.77%
0.13%
65
5.60
Buyback yield%
13.96
15.05
17.31
14.39
11.64
11.87
12.74
11.97
13.50
16.27
16.91
12.74
13.73
10
0.490
D/E ratiox
2.106
2.331
2.201
2.195
2.121
2.114
2.274
2.153
2.317
2.390
0.758
2.274
2.198
56
14.23
Enterprise value฿M
11.53
11.56
10.77
10.28
9.575
9.479
10.44
10.24
10.12
9.749
1.354
0.36%
(1.98%)
37
11.25
LT debt฿M
1.188
1.192
1.039
1.021
0.951
0.849
0.908
0.987
1.035
1.111
16.73
3.16%
(0.54%)
8
Revenue
฿18.40M
3.62%
1.00×
Cost of revenue
฿10.40M
3.81%
1.02×
Operating expenses
฿2.736M
2.97%
0.94×
Goodwill & intangibles
17.80%
Cash and investments
17.05%