28.43
Revenue฿M
16.96
18.35
19.28
20.96
22.95
24.83
26.39
28.12
30.22
33.15
31.67
7.63%
7.56%
10
15.98
Revenue growth%
14.81
12.45
14.26
12.97
14.80
14.93
17.17
16.66
17.92
17.02
22.20
17.02
14.87
9
19.95
Gross margin%
18.81
20.40
22.73
23.14
20.51
21.76
21.72
19.09
19.53
21.89
19.28
21.72
21.11
89
29.21
Operating margin%
24.83
26.16
24.61
24.03
25.11
27.29
24.85
25.58
23.43
21.32
19.25
24.85
24.84
85
26.88
Net margin%
13.51
10.63
12.48
10.06
12.23
12.62
11.17
13.79
13.97
15.86
28.26
13.79
12.55
52
6.306
P/E ratio (avg)x
10.94
12.63
13.51
14.14
13.65
13.26
13.45
13.38
13.98
13.01
8.370
13.38
13.42
19
16.39
EV/EBITx
11.12
10.87
12.14
13.22
12.52
11.64
12.39
12.83
12.78
12.18
32.33
12.39
12.28
14
3.68
FCF yield (avg)%
17.52
16.83
16.61
18.72
17.80
18.20
16.81
18.03
16.26
17.39
21.48
17.39
17.45
66
15.43
FCF margin%
8.46
7.35
7.22
7.40
4.89
2.01
1.56
3.26
5.42
6.14
17.29
3.26
5.78
64
1.371
FCF / Net incomex
1.883
2.027
2.064
2.238
2.049
2.003
1.901
1.748
1.779
1.775
1.555
1.779
1.952
58
27.64
ROIC%
8.43
9.05
11.87
13.44
11.50
10.70
12.74
11.69
13.83
11.97
20.02
11.97
11.78
77
2.07
Return on equity%
28.24
29.01
30.22
27.70
30.36
27.72
25.28
26.26
27.03
27.17
28.99
27.03
27.71
7
23.40
Return on assets%
4.48
2.91
5.15
3.96
6.55
8.38
10.71
8.07
5.96
6.41
25.93
8.07
6.19
64
0.04
EPS฿
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.04
2.72%
3.63%
—
28.09
EPS growth%
2.03
3.57
3.66
0.85
3.68
4.87
6.28
8.46
10.62
8.33
5.42
8.33
4.28
81
0.02
Bookvalue per sh฿
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
2.23%
3.69%
—
0.02
FCF per share฿
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.09
0.10
0.01
7.21%
7.35%
—
0.01
Dividend per sh฿
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.02
3.24%
2.29%
—
2.36
Div yield (avg)%
17.85
17.17
17.68
17.79
16.68
18.59
19.73
19.31
16.83
14.52
13.31
18.59
17.73
34
8.26
Payout ratio%
15.68
18.04
18.76
19.23
20.23
20.64
22.48
22.21
25.07
24.69
23.57
22.48
20.43
22
928.1
Shares (diluted)M
809.2
739.3
758.0
657.6
612.1
597.0
605.1
632.6
623.8
639.2
923.8
0.87%
(1.98%)
76
16.46
Buyback yield%
31.43
29.08
30.92
29.64
27.30
26.72
26.53
28.15
25.89
28.67
29.28
26.72
28.41
81
0.120
D/E ratiox
0.618
0.628
0.597
0.529
0.498
0.444
0.474
0.464
0.493
0.499
1.205
0.474
0.498
16
8.025
Enterprise value฿M
34.12
33.62
32.79
31.27
34.45
35.75
34.38
32.43
32.77
34.67
11.31
0.12%
1.13%
61
15.23
LT debt฿M
2.422
2.575
2.679
2.893
2.824
2.791
2.997
3.185
3.410
3.589
31.06
4.92%
4.80%
78
Revenue
฿33.15M
7.56%
1.00×
Cost of revenue
฿20.19M
7.26%
0.97×
Operating expenses
฿7.698M
8.33%
1.07×
Goodwill & intangibles
15.66%
Cash and investments
14.33%