92.15
Revenue฿M
65.25
70.10
74.39
79.65
83.17
90.38
95.26
101.4
108.9
118.0
100.9
7.25%
6.60%
8
16.88
Revenue growth%
25.71
28.18
25.63
25.06
22.98
24.21
26.78
28.54
31.23
28.85
27.59
28.54
26.24
18
2.38
Gross margin%
23.16
23.72
23.38
25.13
24.60
21.96
20.95
19.64
21.94
19.55
7.86
20.95
22.56
12
19.49
Operating margin%
23.14
25.71
28.11
26.77
27.23
26.85
27.18
26.97
27.14
25.94
4.45
26.97
26.91
89
17.04
Net margin%
0.40
0.40
1.79
0.40
1.25
3.46
5.79
4.49
2.08
0.40
3.22
3.46
1.52
32
20.25
P/E ratio (avg)x
24.47
25.54
28.20
31.39
30.76
35.60
40.04
43.99
48.14
46.61
21.68
43.99
33.49
51
23.56
EV/EBITx
15.67
18.30
20.42
22.86
26.24
26.25
30.20
31.56
36.55
41.95
13.36
31.56
26.25
9
20.64
FCF yield (avg)%
4.63
5.92
6.72
7.06
5.17
6.19
8.96
8.90
10.14
8.14
11.61
8.90
6.89
77
15.56
FCF margin%
24.50
24.81
23.92
25.87
24.51
25.83
27.08
24.65
23.41
25.41
20.31
25.41
24.73
65
1.729
FCF / Net incomex
0.242
0.273
0.283
0.320
0.331
0.360
0.391
0.407
0.435
0.435
0.405
0.407
0.346
44
11.34
ROIC%
31.54
31.99
32.15
33.80
31.23
31.15
32.48
31.74
31.34
29.89
29.91
31.34
31.64
33
9.51
Return on equity%
25.72
25.19
25.55
24.36
26.51
26.24
24.75
26.93
27.95
25.81
19.86
26.24
25.76
75
2.71
Return on assets%
24.57
21.93
20.25
17.63
18.40
19.11
19.68
18.74
19.58
19.52
17.68
19.52
19.55
20
0.04
EPS฿
0.04
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.04
2.80%
5.58%
—
19.38
EPS growth%
2.01
0.40
0.40
0.40
1.75
0.40
2.89
1.01
0.40
0.40
27.25
0.40
0.40
41
0.01
Bookvalue per sh฿
0.04
0.04
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
1.04%
0.28%
—
0.04
FCF per share฿
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.04
9.08%
7.43%
—
0.04
Dividend per sh฿
0.03
0.02
0.02
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
(3.81%)
(2.83%)
—
6.23
Div yield (avg)%
25.66
25.35
23.93
25.27
23.81
25.92
23.67
26.39
25.78
24.52
17.11
25.78
25.31
66
6.80
Payout ratio%
33.68
33.47
34.91
35.32
34.11
34.23
35.56
35.41
37.09
38.36
20.72
35.56
35.12
9
1.208
Shares (diluted)B
1.373
1.385
1.459
1.688
1.594
1.609
1.860
2.130
2.180
2.408
1.240
8.59%
6.71%
29
12.78
Buyback yield%
16.05
15.27
13.67
16.22
16.76
16.26
14.98
16.53
17.35
19.76
29.12
16.53
16.24
78
0.780
D/E ratiox
0.682
0.659
0.701
0.739
0.654
0.669
0.719
0.691
0.621
0.622
0.671
0.669
0.675
94
38.94
Enterprise value฿M
59.41
59.97
57.10
51.92
50.64
55.57
62.73
65.27
67.26
64.21
32.94
4.86%
(0.23%)
24
70.53
LT debt฿M
88.51
89.37
96.55
108.0
116.9
133.8
134.6
135.8
146.8
156.1
85.61
5.97%
5.77%
74
Revenue
฿118.0M
6.60%
1.00×
Cost of revenue
฿76.94M
6.62%
1.00×
Operating expenses
฿14.76M
6.25%
0.97×
Cash and investments
15.50%