25.45
Revenue฿M
43.93
44.20
44.81
43.89
44.98
45.28
44.68
45.65
44.58
45.27
28.47
0.13%
0.18%
10
24.92
Revenue growth%
23.87
23.32
25.73
28.45
27.32
28.16
28.51
29.71
27.99
26.95
25.24
28.16
27.66
68
14.80
Gross margin%
4.46
6.45
7.16
6.20
6.27
5.72
5.03
5.28
3.79
1.47
4.69
5.03
5.50
15
14.19
Operating margin%
12.13
11.86
13.12
13.18
10.56
12.55
15.15
16.98
17.97
18.80
15.60
16.98
13.15
76
18.65
Net margin%
22.97
21.97
24.80
21.85
19.80
19.41
16.62
14.36
16.03
14.57
19.44
16.03
19.61
85
37.23
P/E ratio (avg)x
41.26
41.97
45.76
49.92
46.57
52.90
59.39
66.93
69.38
78.03
29.74
66.93
51.41
49
32.86
EV/EBITx
30.71
32.76
32.14
34.83
37.62
37.15
32.41
30.21
28.62
27.85
22.75
30.21
32.28
7
3.56
FCF yield (avg)%
28.17
27.01
27.16
29.72
29.04
27.95
26.46
28.55
27.43
29.30
9.48
27.95
28.06
20
29.30
FCF margin%
19.90
17.39
15.81
14.36
13.33
14.41
15.62
13.44
16.00
15.86
9.47
15.62
15.71
51
1.783
FCF / Net incomex
1.108
0.977
0.844
0.758
0.771
0.779
0.764
0.796
0.715
0.754
1.092
0.764
0.775
27
29.87
ROIC%
30.97
31.61
34.19
31.44
32.68
31.86
31.73
28.96
26.24
24.47
14.82
28.96
31.52
49
6.61
Return on equity%
13.19
11.50
10.47
10.37
7.58
7.82
7.12
9.30
11.14
10.86
12.12
9.30
10.42
66
22.48
Return on assets%
29.28
30.10
32.16
32.21
30.93
28.29
27.76
28.19
27.77
28.64
2.86
28.19
28.96
81
0.07
EPS฿
0.10
0.10
0.10
0.09
0.09
0.09
0.08
0.09
0.08
0.08
0.07
(1.61%)
(0.83%)
—
6.48
EPS growth%
16.85
14.39
13.38
11.84
8.98
8.25
7.88
6.44
5.42
5.10
10.99
6.44
8.62
85
0.04
Bookvalue per sh฿
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.06
4.66%
3.78%
—
0.02
FCF per share฿
0.14
0.16
0.15
0.14
0.15
0.15
0.15
0.15
0.17
0.17
0.03
2.91%
3.44%
—
0.06
Dividend per sh฿
0.15
0.18
0.19
0.23
0.25
0.26
0.29
0.34
0.40
0.48
0.02
14.21%
12.75%
—
4.75
Div yield (avg)%
12.83
15.09
15.34
15.76
16.24
15.66
16.71
17.24
17.56
19.87
7.68
17.24
16.00
43
2.92
Payout ratio%
12.89
14.36
14.90
17.60
17.50
17.00
15.54
15.54
12.81
14.71
29.44
15.54
15.22
28
193.9
Shares (diluted)M
172.3
173.9
169.4
173.0
164.7
155.3
143.3
130.3
136.7
146.7
189.9
(2.28%)
(2.79%)
25
28.09
Buyback yield%
27.42
26.97
28.97
25.99
26.73
27.76
30.45
28.96
31.22
32.35
28.16
30.45
28.36
43
0.804
D/E ratiox
0.963
0.859
0.913
0.973
1.025
0.938
0.850
0.950
0.924
0.904
0.649
0.924
0.931
30
4.420
Enterprise value฿M
15.44
16.03
14.91
14.85
14.08
13.45
15.04
14.14
13.21
13.19
48.99
(1.30%)
(1.55%)
20
39.12
LT debt฿M
59.87
53.69
58.99
63.94
63.36
67.98
62.19
55.56
60.01
65.63
37.67
0.71%
2.10%
31
Revenue
฿45.27M
0.18%
1.00×
Cost of revenue
฿29.59M
0.35%
1.02×
Operating expenses
฿10.93M
0.15%
1.00×
Cash and investments
17.51%
Property and equipment
17.49%