51.52
Revenue฿M
99.98
102.6
103.6
106.4
107.3
106.4
105.1
107.3
109.2
107.3
55.08
(0.01%)
0.78%
83
23.72
Revenue growth%
23.01
20.77
20.25
18.93
20.93
21.55
23.33
21.49
18.82
16.13
11.54
21.49
20.85
47
6.22
Gross margin%
16.12
15.23
14.53
14.39
11.98
9.72
10.44
7.96
7.22
4.24
11.80
7.96
11.21
50
8.93
Operating margin%
3.84
1.84
0.40
0.40
0.40
3.36
4.23
3.17
1.62
3.67
26.45
3.36
2.50
70
12.03
Net margin%
18.25
17.04
15.88
13.27
11.45
10.08
11.02
12.71
12.65
14.91
27.63
12.65
12.99
34
28.85
P/E ratio (avg)x
17.33
18.97
20.32
21.65
24.01
21.01
23.12
23.26
20.85
21.27
15.84
21.27
21.14
11
15.71
EV/EBITx
15.42
16.88
18.34
20.59
21.17
21.52
23.62
21.56
23.12
22.37
15.68
22.37
21.34
39
28.38
FCF yield (avg)%
7.07
8.84
8.86
11.13
8.46
6.81
4.32
6.42
4.06
4.49
20.06
4.49
6.94
11
9.40
FCF margin%
7.91
7.51
8.91
6.36
5.60
3.69
5.18
5.46
5.76
4.29
10.90
5.18
5.68
48
1.394
FCF / Net incomex
1.308
1.265
1.481
1.453
1.629
1.684
1.712
1.820
1.744
1.756
0.832
1.744
1.656
72
12.14
ROIC%
20.52
18.08
20.91
21.78
24.22
23.20
24.02
24.99
22.26
24.58
2.87
24.02
22.73
28
27.66
Return on equity%
16.41
17.38
18.21
20.78
18.00
15.19
15.69
14.31
17.10
18.92
26.20
15.69
17.24
32
27.24
Return on assets%
21.88
22.86
24.85
23.65
26.23
29.22
32.02
34.44
31.78
29.76
23.40
31.78
27.73
44
—
EPS฿
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.23%
6.67%
—
20.94
EPS growth%
19.91
17.64
18.37
18.91
16.43
18.28
20.01
17.38
15.58
17.74
27.81
17.74
18.01
29
0.01
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
—
3.23%
0.90%
—
—
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
10.56%
7.39%
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.32%)
0.01%
—
23.21
Div yield (avg)%
8.76
11.31
11.27
8.46
6.98
5.05
3.07
1.68
3.92
4.60
26.20
3.92
6.02
75
14.65
Payout ratio%
8.89
6.51
6.92
6.23
5.95
7.79
7.55
4.99
3.51
4.91
25.95
4.99
6.37
10
9.838
Shares (diluted)B
9.200
9.338
9.496
9.558
9.803
9.909
9.508
8.501
9.323
8.721
9.714
(2.31%)
(0.40%)
49
2.77
Buyback yield%
30.80
31.93
34.01
31.47
30.51
31.97
33.16
32.57
29.62
30.40
24.90
31.97
31.70
91
0.926
D/E ratiox
1.627
1.742
1.742
1.808
1.730
1.751
1.948
1.904
1.910
2.211
1.096
1.910
1.779
26
68.87
Enterprise value฿M
29.55
29.95
26.76
23.12
23.60
21.82
21.79
19.20
19.15
17.66
90.79
(5.64%)
(6.40%)
40
5.810
LT debt฿M
116.2
119.2
129.0
140.7
148.3
167.2
152.0
158.7
149.1
139.7
66.67
(1.18%)
3.04%
93
Revenue
฿107.3M
0.78%
1.00×
Cost of revenue
฿68.26M
0.57%
0.98×
Operating expenses
฿25.41M
0.71%
0.99×
Cash and investments
17.67%
Return on capital
100.39%
Spread over hurdle
90.35%