161.0
Revenue฿M
120.5
129.1
135.7
148.4
161.5
171.4
182.0
191.4
206.5
219.9
165.6
6.36%
6.95%
66
26.96
Revenue growth%
4.93
5.76
4.63
3.70
1.84
0.81
3.75
2.40
0.79
0.40
9.05
0.81
3.05
64
25.11
Gross margin%
15.31
15.27
12.71
9.88
9.61
7.64
9.05
9.82
7.46
4.71
20.96
7.64
9.71
28
3.64
Operating margin%
27.40
27.34
27.86
25.97
27.57
25.01
23.18
25.35
22.50
19.59
14.39
23.18
25.66
47
10.91
Net margin%
4.64
6.10
6.38
5.95
5.01
7.80
5.56
5.74
4.99
2.57
19.63
5.56
5.65
49
15.88
P/E ratio (avg)x
33.14
35.82
32.63
35.87
36.63
35.23
31.44
32.20
34.75
31.12
7.805
32.20
33.94
73
15.34
EV/EBITx
23.72
20.57
18.88
17.18
15.26
13.39
11.60
12.44
13.42
13.41
34.93
13.39
14.34
94
22.57
FCF yield (avg)%
34.96
37.38
39.80
38.17
39.52
39.19
38.94
37.29
39.73
39.33
29.32
39.19
39.07
64
14.37
FCF margin%
5.29
8.10
6.80
8.02
7.04
7.52
8.91
6.84
6.92
6.00
6.82
6.92
6.98
70
1.644
FCF / Net incomex
0.404
0.376
0.409
0.410
0.388
0.404
0.448
0.470
0.535
0.537
1.794
0.470
0.409
83
22.28
ROIC%
31.69
34.37
36.06
35.42
33.89
31.68
34.29
33.94
34.86
34.25
18.90
34.25
34.27
91
25.18
Return on equity%
16.75
17.28
18.42
16.92
15.75
15.43
15.42
14.60
14.54
15.95
29.48
15.42
15.85
61
17.09
Return on assets%
22.98
22.06
24.96
27.28
29.70
27.65
26.80
24.07
23.89
21.60
23.31
24.07
24.52
23
0.05
EPS฿
0.06
0.06
0.06
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.05
4.66%
1.72%
—
28.79
EPS growth%
27.37
29.08
30.62
27.76
26.07
23.22
23.07
22.56
21.82
23.31
6.23
23.07
24.69
87
0.07
Bookvalue per sh฿
0.06
0.07
0.08
0.08
0.09
0.11
0.11
0.12
0.11
0.13
0.02
7.27%
7.59%
—
0.06
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.10%
0.86%
—
0.05
Dividend per sh฿
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.08
(3.06%)
(4.38%)
—
23.96
Div yield (avg)%
17.76
15.63
14.39
12.75
10.79
13.17
14.73
16.10
16.04
18.55
2.45
16.04
15.18
60
13.61
Payout ratio%
14.69
16.94
16.40
16.27
17.51
15.21
16.51
14.98
12.17
9.70
6.27
14.98
15.74
60
1.392
Shares (diluted)B
1.256
1.263
1.091
1.021
1.081
1.005
1.076
1.110
1.147
1.227
1.383
2.57%
(1.04%)
48
5.42
Buyback yield%
24.36
24.23
24.77
26.67
27.26
25.04
23.15
20.63
19.66
18.24
10.03
20.63
24.30
7
1.152
D/E ratiox
0.124
0.107
0.098
0.099
0.092
0.095
0.101
0.088
0.088
0.088
1.683
0.088
0.097
87
148.0
Enterprise value฿M
169.7
163.7
183.3
192.0
178.0
161.2
168.8
181.3
184.8
179.8
151.9
0.21%
1.70%
22
165.2
LT debt฿M
93.34
81.93
74.39
79.69
78.75
74.49
66.17
72.47
66.33
71.28
51.07
(1.97%)
(1.93%)
88
Revenue
฿219.9M
6.95%
1.00×
Cost of revenue
฿144.4M
7.00%
1.01×
Operating expenses
฿24.20M
6.99%
1.00×
Cash and investments
18.85%
Property and equipment
18.71%