5.579
Revenue฿M
11.92
12.90
13.92
14.60
15.33
15.98
17.16
18.40
19.43
20.44
6.022
5.92%
6.13%
66
27.66
Revenue growth%
33.66
33.44
34.42
36.71
36.38
36.93
35.43
35.89
33.74
33.51
5.93
35.43
34.92
88
12.61
Gross margin%
12.75
13.55
11.49
13.45
11.39
13.32
15.83
16.94
17.95
17.44
28.77
16.94
13.50
65
15.51
Operating margin%
6.80
8.87
6.36
4.47
4.59
3.22
0.99
3.47
4.32
1.47
26.33
3.22
4.39
26
19.34
Net margin%
0.65
2.78
1.44
1.20
0.40
1.98
1.61
0.62
0.71
2.76
2.57
1.61
1.32
16
32.87
P/E ratio (avg)x
17.48
19.63
20.11
19.36
18.80
19.78
18.36
18.01
17.38
16.53
10.65
18.01
18.58
69
20.35
EV/EBITx
13.87
16.18
17.78
16.87
19.39
19.22
18.05
20.94
23.28
27.13
34.02
20.94
18.64
44
12.64
FCF yield (avg)%
29.38
29.90
31.31
33.49
35.92
38.22
35.26
37.44
40.15
38.46
27.96
38.22
35.59
24
14.63
FCF margin%
30.74
29.39
26.90
27.55
24.69
27.07
25.69
24.03
25.50
22.95
16.25
25.50
26.30
24
0.398
FCF / Net incomex
0.733
0.794
0.824
0.886
1.016
1.167
1.240
1.191
1.270
1.404
1.074
1.240
1.092
15
18.43
ROIC%
7.76
8.69
6.98
5.78
7.38
5.95
7.27
6.42
7.08
5.52
25.67
6.42
7.03
35
19.75
Return on equity%
28.50
27.81
26.70
24.92
24.36
27.21
27.23
30.07
30.38
29.32
9.08
29.32
27.52
48
3.29
Return on assets%
12.34
9.41
11.69
13.79
11.11
11.58
11.40
13.02
15.61
16.85
2.65
13.02
12.02
34
0.02
EPS฿
0.03
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
(2.12%)
(1.31%)
—
22.71
EPS growth%
23.72
23.42
22.30
22.04
24.27
23.27
23.42
25.64
27.47
29.82
2.68
25.64
23.57
81
0.02
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(6.55%)
(6.22%)
—
0.02
FCF per share฿
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.02
7.22%
7.61%
—
0.02
Dividend per sh฿
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.01
7.42%
7.93%
—
3.11
Div yield (avg)%
0.40
0.40
0.40
1.70
4.63
2.19
0.40
0.40
0.40
1.79
19.72
0.40
0.40
15
4.00
Payout ratio%
0.92
0.40
2.90
0.40
0.40
0.40
0.40
0.57
0.40
0.40
21.57
0.40
0.40
28
1.029
Shares (diluted)B
1.572
1.785
1.957
1.956
2.119
2.182
2.354
2.669
2.575
2.894
1.085
6.43%
7.41%
15
23.08
Buyback yield%
16.51
17.26
19.37
19.90
20.28
20.40
17.74
19.75
18.16
18.00
28.09
18.16
18.76
86
0.715
D/E ratiox
1.724
1.943
1.784
1.700
1.918
1.830
2.023
1.912
2.010
2.242
0.748
2.010
1.915
71
15.39
Enterprise value฿M
6.382
5.913
5.884
6.273
6.668
6.830
6.147
5.958
5.302
5.603
18.96
(3.42%)
(2.50%)
6
1.202
LT debt฿M
2.552
2.336
2.325
2.118
2.206
1.989
1.795
1.662
1.809
1.644
13.46
(5.71%)
(5.42%)
18
Revenue
฿20.44M
6.13%
1.00×
Cost of revenue
฿12.97M
5.83%
0.97×
Operating expenses
฿3.619M
7.29%
1.11×
Goodwill & intangibles
19.99%
Cash and investments
18.13%
Property and equipment
17.31%
Spread over hurdle
(1.73%)