40.03
Revenue฿M
37.93
38.53
38.44
39.48
39.63
40.08
40.76
42.51
43.83
44.15
43.55
2.18%
1.75%
43
28.95
Revenue growth%
15.06
16.62
18.58
18.67
16.12
17.03
15.57
15.53
13.00
11.00
20.06
15.53
15.84
44
14.49
Gross margin%
2.68
4.47
4.29
5.60
6.01
3.83
1.11
1.41
1.24
1.97
14.73
1.41
3.25
9
23.26
Operating margin%
3.25
4.10
4.83
2.53
4.69
5.51
4.24
6.70
6.08
8.97
6.40
6.08
4.76
88
11.26
Net margin%
7.33
4.61
4.93
5.74
2.88
2.28
4.93
4.40
4.12
6.10
18.07
4.40
4.77
35
9.785
P/E ratio (avg)x
27.19
30.40
33.58
36.19
36.73
41.83
43.59
46.81
45.95
50.46
37.31
45.95
39.28
23
33.60
EV/EBITx
14.72
15.00
14.22
13.45
11.68
12.49
13.67
14.93
12.99
12.58
21.61
12.99
13.56
13
7.27
FCF yield (avg)%
31.38
34.06
36.77
38.12
35.35
33.06
35.47
33.74
32.80
32.94
18.12
33.06
33.90
51
27.84
FCF margin%
3.71
6.28
4.92
3.26
3.53
0.57
0.40
0.40
1.80
1.91
10.83
0.57
2.59
66
1.308
FCF / Net incomex
0.175
0.182
0.196
0.185
0.162
0.158
0.149
0.161
0.147
0.125
1.454
0.149
0.161
46
26.20
ROIC%
23.11
21.78
18.91
18.29
18.30
17.59
17.85
15.07
16.52
16.86
26.12
16.86
18.07
77
12.55
Return on equity%
22.22
22.60
25.08
26.41
24.22
23.93
23.34
21.85
22.58
23.46
11.82
23.34
23.40
18
16.27
Return on assets%
9.74
8.52
9.38
9.93
12.74
10.92
11.48
9.90
8.03
7.85
2.30
9.90
9.82
55
0.03
EPS฿
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.03
2.46%
4.90%
—
17.71
EPS growth%
26.27
23.85
24.83
24.32
23.00
22.22
19.94
19.22
18.29
15.32
18.63
19.22
22.61
17
0.02
Bookvalue per sh฿
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.02
3.40%
5.66%
—
0.01
FCF per share฿
0.03
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.02
3.68%
1.38%
—
0.01
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.03
(7.17%)
(3.70%)
—
8.11
Div yield (avg)%
2.01
4.39
2.43
0.89
0.40
0.40
0.40
1.75
1.30
3.47
6.99
1.30
1.52
46
7.26
Payout ratio%
7.24
7.10
6.96
5.27
6.66
5.91
8.14
7.55
7.25
5.97
20.10
7.25
7.03
45
607.6
Shares (diluted)M
506.5
446.5
427.5
421.1
415.9
432.7
407.1
377.2
385.2
413.6
638.3
(0.11%)
(2.67%)
14
12.12
Buyback yield%
13.97
15.41
18.39
18.86
15.86
13.12
15.85
14.72
16.63
17.29
23.29
15.85
15.85
66
1.790
D/E ratiox
0.302
0.321
0.344
0.343
0.300
0.280
0.303
0.308
0.308
0.274
1.154
0.303
0.305
94
51.57
Enterprise value฿M
34.09
32.43
34.20
33.68
34.47
34.18
34.05
32.78
34.90
39.06
25.79
2.53%
0.83%
12
19.09
LT debt฿M
38.32
36.92
34.14
34.02
32.74
35.37
38.23
35.18
38.02
36.83
53.34
2.38%
(0.69%)
62
Revenue
฿44.15M
1.75%
1.00×
Cost of revenue
฿21.86M
1.63%
0.99×
Operating expenses
฿7.545M
1.55%
0.98×
Goodwill & intangibles
16.22%
Cash and investments
15.94%