5.215
Revenue฿M
10.42
11.27
11.91
12.85
13.77
14.98
15.82
16.71
17.58
5.434
6.506
6.47%
6.74%
83
25.67
Revenue growth%
13.66
15.66
13.76
14.22
11.87
14.18
14.33
13.59
15.26
23.48
5.34
14.18
14.09
89
15.13
Gross margin%
21.93
23.86
25.74
27.20
26.24
28.05
28.63
27.86
27.41
21.02
27.91
27.86
26.72
90
26.88
Operating margin%
15.13
14.28
15.94
17.81
20.74
21.88
21.71
19.21
18.76
15.19
3.00
20.74
18.28
12
16.43
Net margin%
4.77
5.78
3.05
3.77
3.28
0.50
0.40
0.40
0.40
19.34
4.17
0.40
2.84
46
33.06
P/E ratio (avg)x
29.49
29.69
28.22
24.17
25.00
24.98
21.40
21.20
20.89
25.86
7.210
21.40
24.99
60
13.64
EV/EBITx
25.79
28.19
26.78
29.36
29.54
28.58
27.77
29.11
26.78
14.13
23.02
28.58
27.98
58
11.43
FCF yield (avg)%
20.68
22.44
24.67
23.47
25.93
26.13
25.18
26.35
23.52
25.26
19.65
25.93
24.10
81
25.18
FCF margin%
2.52
3.55
1.74
0.40
0.40
2.38
0.58
3.14
2.68
9.61
25.20
2.38
2.45
21
0.499
FCF / Net incomex
0.689
0.633
0.617
0.575
0.605
0.652
0.590
0.593
0.501
1.281
0.253
0.593
0.611
19
29.10
ROIC%
6.39
5.97
7.88
7.58
9.87
9.27
10.05
11.74
10.95
3.63
26.61
10.05
8.77
40
16.25
Return on equity%
2.88
0.40
1.07
1.57
1.67
0.53
0.64
0.40
0.40
20.68
27.74
0.53
0.86
15
15.01
Return on assets%
22.48
21.43
22.08
22.03
20.76
19.02
16.55
16.96
15.11
28.45
27.67
16.96
21.10
94
—
EPS฿
—
—
—
—
—
—
—
0.01
0.01
—
—
17.38%
13.91%
—
11.13
EPS growth%
26.02
25.22
25.32
26.54
28.81
27.15
26.78
29.03
26.56
19.63
5.59
27.15
26.55
16
—
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
—
9.84%
9.34%
—
—
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
1.85%
0.43%
—
—
Dividend per sh฿
—
—
—
—
—
—
0.01
0.01
0.01
—
—
6.24%
8.75%
—
29.05
Div yield (avg)%
16.00
14.23
12.15
13.82
12.89
10.16
11.35
13.06
14.53
20.87
27.96
12.89
13.44
41
19.77
Payout ratio%
21.66
20.11
21.82
21.51
23.58
21.19
21.38
22.44
20.64
17.48
9.65
21.38
21.58
33
9.564
Shares (diluted)B
5.396
5.572
5.296
5.328
4.746
4.580
4.332
4.074
3.565
9.315
9.223
(7.72%)
(5.12%)
45
21.58
Buyback yield%
24.17
21.81
19.24
16.59
18.65
17.55
15.73
15.31
15.85
28.08
14.50
15.85
18.10
21
0.439
D/E ratiox
1.590
1.846
1.751
1.716
1.679
1.724
1.912
2.100
2.212
1.798
0.317
1.912
1.737
80
11.58
Enterprise value฿M
7.223
8.200
8.827
8.805
9.073
10.67
12.53
11.95
12.03
23.26
8.053
6.44%
8.45%
84
18.41
LT debt฿M
26.30
27.78
28.38
26.78
26.81
23.84
23.43
23.91
25.11
8.144
7.767
(1.29%)
0.41%
58
Revenue
฿17.58M
6.74%
1.00×
Cost of revenue
฿9.091M
6.41%
0.97×
Operating expenses
฿3.714M
7.16%
1.04×
Cash and investments
17.17%