8.305
Revenue฿M
39.61
42.35
45.01
47.89
50.02
51.86
53.48
56.31
57.80
59.41
8.901
3.50%
4.57%
64
13.47
Revenue growth%
22.44
23.59
21.23
18.72
21.11
23.94
21.81
20.04
17.19
17.64
17.97
20.04
21.17
9
14.10
Gross margin%
24.34
23.23
22.24
19.65
18.00
17.78
19.95
18.51
18.59
16.64
10.63
18.51
19.12
93
18.75
Operating margin%
0.40
0.40
2.71
3.04
3.96
3.49
3.94
3.79
1.69
3.74
21.57
3.74
3.27
95
20.62
Net margin%
18.33
15.69
15.70
15.95
15.30
14.07
15.64
13.53
12.78
13.37
3.75
13.53
15.47
27
26.22
P/E ratio (avg)x
10.04
10.08
10.19
9.966
8.757
7.808
8.259
7.600
7.624
7.196
32.64
7.624
8.508
69
26.25
EV/EBITx
52.85
62.53
60.71
73.15
80.55
84.91
93.81
100.4
116.3
119.0
19.38
100.4
82.73
73
23.95
FCF yield (avg)%
0.40
1.75
0.40
0.40
0.40
3.34
2.90
4.35
4.51
6.25
17.86
4.35
2.33
49
24.66
FCF margin%
11.34
9.90
9.27
8.27
5.70
3.02
0.76
0.40
1.20
0.40
26.40
0.76
4.36
82
1.336
FCF / Net incomex
0.122
0.108
0.106
0.114
0.125
0.131
0.119
0.105
0.099
0.095
0.923
0.105
0.111
23
23.10
ROIC%
6.80
8.05
9.99
10.23
7.29
8.06
6.12
7.56
7.55
7.08
20.48
7.55
7.55
30
8.50
Return on equity%
23.45
22.22
23.01
21.22
22.88
19.88
16.96
19.79
19.36
21.73
28.74
19.79
21.48
47
29.34
Return on assets%
7.86
6.24
8.37
8.91
9.04
7.31
7.78
9.28
9.91
8.10
22.25
8.10
8.23
34
0.07
EPS฿
0.09
0.09
0.10
0.10
0.12
0.14
0.15
0.16
0.17
0.18
0.07
7.87%
7.02%
—
10.23
EPS growth%
11.18
12.31
9.83
7.89
5.99
6.19
3.50
4.78
6.84
8.17
18.22
6.19
7.37
10
0.07
Bookvalue per sh฿
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
(0.16%)
(0.74%)
—
0.10
FCF per share฿
0.14
0.17
0.19
0.19
0.21
0.22
0.25
0.30
0.30
0.33
0.13
10.06%
9.49%
—
0.07
Dividend per sh฿
0.19
0.22
0.26
0.29
0.34
0.34
0.35
0.34
0.41
0.46
0.07
6.08%
11.38%
—
3.02
Div yield (avg)%
20.88
23.81
24.78
26.82
28.28
26.50
23.91
21.50
21.74
22.62
19.37
22.62
23.86
10
18.74
Payout ratio%
22.83
22.10
20.14
20.68
20.25
18.48
15.81
12.93
14.63
16.94
25.99
15.81
19.31
92
304.7
Shares (diluted)M
467.1
474.6
471.2
460.2
430.4
451.1
450.8
458.3
449.5
525.0
291.5
4.05%
2.66%
28
12.66
Buyback yield%
12.01
11.42
10.63
11.96
12.37
14.46
13.17
12.95
15.89
18.69
11.69
14.46
12.66
9
0.735
D/E ratiox
1.149
1.155
1.292
1.438
1.600
1.786
1.598
1.521
1.554
1.447
0.452
1.554
1.484
19
15.76
Enterprise value฿M
29.38
34.43
40.98
40.64
42.09
45.45
47.41
50.71
60.74
63.95
3.824
8.73%
8.95%
70
16.59
LT debt฿M
2.873
2.977
2.751
2.749
2.457
2.413
2.086
1.895
2.032
2.043
3.782
(3.63%)
(4.72%)
67
Revenue
฿59.41M
4.57%
1.00×
Cost of revenue
฿33.96M
4.33%
0.98×
Operating expenses
฿11.92M
4.84%
1.03×
Property and equipment
19.74%
Goodwill & intangibles
17.31%
Cash and investments
14.77%