2.629
Revenue฿M
20.91
21.29
21.64
22.04
22.41
22.29
21.98
22.07
22.18
22.21
2.714
(0.19%)
0.86%
10
28.29
Revenue growth%
9.61
7.94
5.06
2.27
1.89
4.25
1.48
4.26
3.95
1.12
11.25
3.95
4.10
51
3.39
Gross margin%
17.32
19.40
18.20
19.34
17.58
15.45
13.07
11.94
9.18
11.79
8.45
11.94
16.38
23
6.68
Operating margin%
8.79
9.39
8.18
10.48
10.24
11.39
11.44
10.20
9.74
12.73
18.86
11.39
10.22
29
6.38
Net margin%
19.92
17.08
19.60
20.68
20.83
23.51
22.07
22.11
20.10
17.86
11.87
22.07
20.39
35
12.63
P/E ratio (avg)x
28.47
26.81
23.06
22.09
19.87
17.81
16.83
14.42
13.24
11.52
27.74
14.42
18.84
14
10.88
EV/EBITx
15.41
15.97
14.80
16.30
15.53
13.53
13.52
12.78
11.41
12.27
17.95
12.78
14.16
44
4.71
FCF yield (avg)%
28.85
31.84
32.91
31.91
32.45
30.59
30.81
31.99
32.43
35.40
19.17
31.99
31.95
15
2.37
FCF margin%
26.39
27.85
30.62
32.27
35.11
35.70
37.58
35.96
36.84
36.89
28.10
36.84
35.41
9
1.430
FCF / Net incomex
2.620
2.910
3.116
3.692
3.690
3.628
3.536
4.089
4.220
4.375
1.778
4.089
3.659
26
18.82
ROIC%
31.25
33.97
31.63
29.22
26.63
29.42
27.12
25.32
22.77
24.97
27.93
25.32
28.17
18
6.73
Return on equity%
32.06
34.08
33.27
34.81
37.05
36.47
37.03
36.08
33.94
36.31
3.05
36.31
35.45
9
13.90
Return on assets%
29.50
30.72
28.21
27.93
25.39
27.70
26.92
25.47
22.94
25.81
8.80
25.81
27.31
63
0.01
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.01
0.96%
5.47%
—
6.74
EPS growth%
21.29
18.86
18.31
18.84
16.39
17.89
19.18
18.24
20.91
20.57
9.26
19.18
18.85
19
0.01
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(7.32%)
(3.95%)
—
0.02
FCF per share฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.88%
2.40%
—
0.02
Dividend per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
2.76%
2.00%
—
24.70
Div yield (avg)%
4.82
5.59
2.98
1.36
0.40
1.54
0.49
0.40
0.40
2.80
28.88
0.49
1.45
38
3.58
Payout ratio%
11.89
9.30
7.33
7.72
9.15
7.61
10.24
7.75
7.05
4.31
5.11
7.61
7.74
14
0.345
Shares (diluted)B
0.476
0.523
0.510
0.554
0.623
0.681
0.759
0.881
0.957
1.046
0.329
10.93%
9.14%
35
27.52
Buyback yield%
0.40
0.40
0.40
0.40
0.40
2.54
3.30
0.40
0.40
0.54
17.58
0.54
0.40
8
1.345
D/E ratiox
0.333
0.328
0.358
0.343
0.345
0.391
0.365
0.395
0.402
0.423
0.756
0.395
0.362
34
17.43
Enterprise value฿M
10.66
10.62
10.19
9.787
10.41
10.27
9.901
10.92
12.10
13.49
18.39
5.31%
1.92%
12
12.42
LT debt฿M
1.810
1.972
1.944
2.128
2.018
2.237
2.465
2.171
2.157
2.279
12.97
2.46%
1.42%
45
Revenue
฿22.21M
0.86%
1.00×
Cost of revenue
฿13.75M
0.94%
1.01×
Operating expenses
฿3.757M
0.57%
0.97×
Goodwill & intangibles
20.12%
Property and equipment
16.31%