33.80
Revenue฿M
26.55
28.91
31.12
33.62
35.69
37.92
41.25
44.13
46.64
50.99
36.66
7.40%
7.52%
59
5.50
Revenue growth%
13.67
16.50
16.25
19.15
17.88
18.39
20.95
22.02
19.75
17.74
7.91
19.75
18.13
71
12.98
Gross margin%
7.28
9.29
11.18
8.99
10.62
13.19
11.48
9.02
8.14
9.39
6.30
9.39
9.34
81
2.27
Operating margin%
7.23
6.37
5.04
7.56
4.75
7.18
5.19
5.93
4.37
6.13
21.37
5.93
6.03
34
20.87
Net margin%
9.31
12.11
13.31
14.57
16.59
16.76
14.28
11.80
11.64
8.71
10.50
11.80
12.71
16
21.94
P/E ratio (avg)x
17.25
16.50
16.86
17.77
16.30
14.93
13.26
12.84
11.43
11.55
35.27
12.84
15.61
37
12.50
EV/EBITx
18.91
17.84
17.44
17.92
17.60
17.92
19.55
17.49
15.90
15.10
19.10
17.49
17.72
89
25.55
FCF yield (avg)%
24.31
24.85
27.72
29.45
32.20
33.86
32.71
35.57
34.69
32.69
28.16
33.86
32.45
66
10.77
FCF margin%
5.49
7.57
8.61
8.41
7.93
10.05
12.07
14.41
14.97
12.52
3.47
12.52
9.33
43
1.080
FCF / Net incomex
1.129
1.014
1.029
0.948
0.818
0.833
0.779
0.671
0.594
0.642
0.804
0.671
0.825
44
17.63
ROIC%
28.11
28.65
27.87
29.21
31.77
30.79
32.34
31.68
29.48
31.83
29.16
31.68
30.13
19
2.57
Return on equity%
20.57
18.73
20.07
20.51
17.99
15.03
15.37
17.49
14.80
16.88
18.61
15.37
17.74
80
11.20
Return on assets%
12.03
10.16
10.04
11.77
10.12
9.99
8.85
9.45
11.09
13.34
14.47
9.99
10.14
39
—
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
—
12.72%
7.36%
—
16.81
EPS growth%
10.59
8.67
10.48
11.24
12.65
15.45
16.18
18.84
19.75
19.12
3.24
18.84
14.05
43
0.01
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
—
(3.10%)
(2.09%)
—
0.01
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.59%
2.20%
—
—
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.24%)
(0.60%)
—
28.47
Div yield (avg)%
13.38
10.78
13.05
14.64
15.89
15.20
14.18
14.76
14.56
12.96
6.40
14.56
14.37
89
27.16
Payout ratio%
25.81
28.38
27.64
25.26
27.93
26.24
26.59
25.12
25.13
27.66
18.29
26.24
26.42
20
4.218
Shares (diluted)B
6.184
6.250
6.334
6.303
6.429
6.347
6.286
6.452
7.707
7.759
4.312
3.83%
2.10%
94
19.35
Buyback yield%
22.60
23.97
25.20
24.23
26.24
28.80
29.97
28.57
30.16
28.43
13.85
28.80
27.34
40
1.039
D/E ratiox
0.656
0.634
0.691
0.633
0.691
0.655
0.627
0.667
0.648
0.608
0.199
0.648
0.651
24
2.664
Enterprise value฿M
10.63
9.972
10.50
9.430
9.827
8.534
7.736
6.831
6.905
7.490
34.95
(5.29%)
(4.48%)
14
36.31
LT debt฿M
6.006
5.585
5.353
4.728
4.999
5.224
4.793
5.070
4.586
4.087
11.08
(3.95%)
(3.88%)
37
Revenue
฿50.99M
7.52%
1.00×
Cost of revenue
฿33.28M
7.35%
0.99×
Operating expenses
฿8.735M
7.78%
1.02×
Cash and investments
17.96%