68.99
Revenue฿M
56.45
60.97
65.40
69.62
74.61
79.00
82.49
87.29
90.98
94.05
71.21
4.74%
5.61%
77
2.80
Revenue growth%
22.00
24.87
27.18
29.23
30.55
30.68
29.81
30.75
29.66
29.59
26.93
29.81
29.63
21
8.75
Gross margin%
14.58
16.11
13.38
12.79
15.09
12.36
14.08
12.62
13.89
14.01
25.83
13.89
13.95
87
27.10
Operating margin%
12.24
12.26
10.21
8.31
9.66
11.69
10.58
12.26
11.96
13.68
17.79
11.96
11.82
47
5.93
Net margin%
8.66
11.28
13.93
15.66
14.90
14.60
14.31
16.76
17.31
16.79
17.90
16.76
14.75
65
25.11
P/E ratio (avg)x
18.75
19.66
19.35
18.04
17.89
17.08
18.35
17.60
19.45
18.84
14.94
18.35
18.55
58
34.46
EV/EBITx
9.102
8.167
7.738
7.343
7.061
7.293
7.484
7.029
6.217
5.983
34.24
7.029
7.318
62
27.90
FCF yield (avg)%
7.40
5.30
4.59
1.83
0.90
0.40
1.60
4.22
3.15
0.68
10.06
1.60
2.49
32
11.08
FCF margin%
14.85
13.56
13.61
15.68
14.42
15.20
13.02
14.14
12.53
14.73
6.42
14.14
14.28
19
1.636
FCF / Net incomex
0.340
0.353
0.326
0.296
0.307
0.314
0.357
0.370
0.395
0.359
1.385
0.359
0.347
87
6.18
ROIC%
7.19
6.32
6.11
4.02
1.85
3.86
5.15
7.22
5.81
4.63
2.97
5.15
5.48
80
14.61
Return on equity%
11.59
10.33
11.72
14.20
15.20
17.89
16.05
17.00
14.93
14.05
4.86
16.05
14.56
60
23.32
Return on assets%
20.41
20.77
20.71
23.38
25.11
26.19
24.62
26.80
29.58
28.23
29.13
26.80
24.86
62
0.04
EPS฿
0.06
0.07
0.07
0.09
0.08
0.08
0.09
0.10
0.12
0.12
0.04
6.82%
6.07%
—
24.79
EPS growth%
10.82
10.57
8.25
5.37
7.51
7.76
7.60
8.73
6.96
7.91
14.35
7.76
7.83
26
0.03
Bookvalue per sh฿
0.08
0.10
0.11
0.12
0.13
0.15
0.16
0.18
0.21
0.23
0.03
11.74%
12.72%
—
0.09
FCF per share฿
0.15
0.17
0.19
0.20
0.20
0.21
0.23
0.24
0.23
0.27
0.07
5.54%
7.50%
—
0.02
Dividend per sh฿
0.10
0.10
0.11
0.11
0.12
0.13
0.16
0.17
0.17
0.17
0.09
6.68%
6.40%
—
20.13
Div yield (avg)%
15.62
15.07
12.74
14.64
11.75
14.11
15.73
15.78
15.54
14.44
28.51
15.54
14.85
42
7.84
Payout ratio%
17.92
17.95
16.63
15.17
16.73
14.30
16.24
14.24
16.48
18.32
4.85
16.24
16.56
61
0.810
Shares (diluted)B
0.967
0.895
0.966
1.007
1.037
1.119
1.132
1.117
1.219
1.232
0.803
3.51%
1.80%
21
24.59
Buyback yield%
33.14
33.17
30.88
30.46
33.44
35.55
34.74
32.83
30.55
27.59
24.37
32.83
32.99
47
0.563
D/E ratiox
0.288
0.272
0.245
0.248
0.230
0.244
0.219
0.218
0.226
0.237
1.703
0.226
0.240
29
12.96
Enterprise value฿M
165.5
162.6
153.9
173.0
203.2
220.1
235.3
249.0
237.5
252.5
106.4
4.44%
4.97%
71
37.59
LT debt฿M
29.79
29.36
27.57
25.91
28.73
30.49
33.90
36.13
37.52
41.64
17.65
7.71%
4.21%
93
Revenue
฿94.05M
5.61%
1.00×
Cost of revenue
฿65.70M
5.68%
1.01×
Operating expenses
฿16.24M
5.52%
0.99×
Cash and investments
13.85%
Property and equipment
13.24%