9.493
Revenue฿M
18.59
20.45
22.19
23.61
25.45
27.41
29.55
31.84
34.00
36.51
9.854
7.48%
7.65%
79
11.33
Revenue growth%
14.79
16.40
16.15
15.51
16.32
19.26
21.70
23.70
23.39
22.15
14.45
22.15
17.83
9
2.61
Gross margin%
12.30
9.60
9.83
11.94
10.64
12.23
14.56
11.71
14.45
16.73
21.65
14.45
12.09
23
22.15
Operating margin%
29.38
31.25
34.22
32.91
32.13
30.80
30.54
33.50
32.90
31.29
19.06
31.29
31.71
7
11.60
Net margin%
5.45
5.56
3.92
2.00
0.40
0.40
0.40
0.40
1.00
2.86
20.60
0.40
1.50
23
10.77
P/E ratio (avg)x
10.49
10.37
11.91
11.82
11.57
12.82
12.50
13.89
13.33
13.82
26.25
13.33
12.20
70
25.24
EV/EBITx
9.372
10.61
11.29
11.09
10.96
12.58
12.27
11.47
10.86
10.66
21.53
11.47
11.03
29
5.33
FCF yield (avg)%
29.90
28.02
27.02
24.18
22.62
21.42
22.42
21.56
20.15
17.72
24.16
21.42
22.52
70
17.86
FCF margin%
5.00
4.80
4.21
3.02
5.32
2.75
2.68
1.78
4.00
2.26
11.16
2.68
3.51
29
0.680
FCF / Net incomex
2.603
2.903
2.932
3.248
3.344
3.736
3.560
3.404
3.544
3.793
1.185
3.560
3.374
67
9.25
ROIC%
15.93
16.90
15.33
17.98
15.22
13.35
15.41
16.61
15.06
13.84
26.01
15.06
15.37
78
26.92
Return on equity%
13.89
13.04
16.01
18.28
21.25
23.65
24.61
23.30
24.70
21.83
16.17
23.65
21.54
84
21.43
Return on assets%
24.22
24.15
24.42
23.45
26.06
23.97
24.52
26.14
24.03
23.70
7.33
24.03
24.18
8
0.01
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
8.88%
6.14%
—
3.61
EPS growth%
16.89
17.23
19.57
19.32
18.88
18.08
20.53
20.86
18.72
16.42
29.94
18.72
18.80
68
0.01
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
2.89%
1.33%
—
0.01
FCF per share฿
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
7.37%
9.33%
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.31%)
(3.80%)
—
27.13
Div yield (avg)%
19.46
22.10
25.05
22.30
23.70
22.55
21.27
21.37
21.00
22.63
14.75
21.37
22.20
64
4.96
Payout ratio%
21.99
24.39
22.94
21.84
20.51
18.13
20.30
18.08
16.57
16.68
3.90
18.08
20.40
78
1.446
Shares (diluted)B
2.196
2.175
2.234
2.264
2.493
2.725
2.762
2.741
2.846
3.228
1.433
5.31%
5.46%
24
6.13
Buyback yield%
13.57
16.52
19.12
21.39
18.71
19.75
19.45
17.93
16.77
17.54
15.15
17.93
18.32
65
1.475
D/E ratiox
1.516
1.577
1.740
1.757
1.943
2.009
1.798
1.779
1.647
1.789
0.263
1.789
1.768
82
20.79
Enterprise value฿M
32.37
30.48
29.45
31.24
33.51
37.10
34.57
37.02
32.89
34.43
6.982
0.55%
0.86%
61
3.108
LT debt฿M
26.49
25.45
25.15
25.53
22.89
20.80
21.78
19.68
17.60
18.28
9.710
(4.40%)
(4.90%)
33
Revenue
฿36.51M
7.65%
1.00×
Cost of revenue
฿16.49M
8.22%
1.05×
Operating expenses
฿7.592M
7.14%
0.95×
Cash and investments
15.89%