26.31
Revenue฿M
52.22
54.72
57.11
60.04
61.44
62.09
63.22
65.93
69.12
71.86
28.43
3.18%
3.70%
59
6.71
Revenue growth%
23.80
22.68
20.48
19.81
20.24
21.65
21.02
21.44
23.55
21.28
24.10
21.44
21.36
74
29.58
Gross margin%
11.00
9.23
10.43
11.38
10.62
11.46
9.87
9.13
7.49
7.29
11.33
9.13
10.15
27
16.50
Operating margin%
7.15
5.22
4.01
1.44
3.09
1.45
0.40
0.40
0.40
0.40
21.76
0.40
1.44
72
25.71
Net margin%
16.46
13.60
10.68
10.29
11.46
12.24
12.30
11.42
10.86
10.43
22.10
11.42
11.44
36
16.09
P/E ratio (avg)x
52.02
55.62
61.11
63.87
68.20
81.04
77.92
89.33
87.08
91.23
32.08
87.08
73.06
82
34.05
EV/EBITx
14.18
14.51
15.46
14.38
16.27
18.11
18.30
17.45
16.22
18.20
36.00
18.11
16.25
88
28.97
FCF yield (avg)%
11.80
14.77
17.34
19.89
17.42
19.06
17.91
18.70
19.95
17.66
21.22
18.70
17.79
94
18.52
FCF margin%
6.24
5.12
5.17
3.38
0.61
3.06
1.31
0.75
0.73
3.18
9.36
1.31
3.12
67
1.626
FCF / Net incomex
1.588
1.587
1.736
1.987
2.267
2.311
2.363
2.674
3.014
3.473
1.739
2.674
2.289
14
29.05
ROIC%
0.87
1.56
3.77
1.61
0.40
2.05
4.75
4.77
3.91
2.13
23.55
3.91
2.09
77
16.99
Return on equity%
9.99
8.32
8.96
9.25
11.96
11.91
10.70
9.15
7.38
5.66
18.72
9.15
9.20
85
18.44
Return on assets%
5.77
6.30
8.87
6.11
3.19
5.35
5.43
2.71
5.58
6.71
22.99
5.43
5.68
79
0.08
EPS฿
0.11
0.11
0.12
0.13
0.13
0.13
0.15
0.16
0.18
0.19
0.09
7.80%
7.81%
—
24.26
EPS growth%
8.47
8.22
7.54
10.37
9.41
11.62
10.94
10.32
9.65
8.90
8.56
10.32
9.53
25
0.21
Bookvalue per sh฿
0.42
0.43
0.45
0.51
0.50
0.50
0.51
0.55
0.53
0.57
0.14
2.50%
4.51%
—
0.26
FCF per share฿
0.09
0.10
0.11
0.11
0.12
0.12
0.14
0.16
0.19
0.18
0.23
8.29%
8.54%
—
0.26
Dividend per sh฿
0.12
0.13
0.12
0.13
0.13
0.12
0.13
0.14
0.15
0.16
0.19
3.22%
3.47%
—
14.66
Div yield (avg)%
4.00
4.49
2.24
3.85
1.07
1.06
2.69
0.44
0.40
1.79
19.05
1.06
2.01
63
26.41
Payout ratio%
23.94
26.49
26.74
24.67
23.15
21.97
22.96
24.26
22.52
21.77
21.46
22.52
23.55
54
118.1
Shares (diluted)M
95.79
89.07
77.69
85.40
83.46
72.93
75.69
78.01
79.93
72.14
121.0
(2.87%)
(2.88%)
47
5.33
Buyback yield%
27.47
26.78
25.89
23.30
22.81
21.84
21.28
20.22
20.33
22.61
9.39
21.28
22.71
72
1.320
D/E ratiox
2.437
2.736
2.838
3.101
2.827
2.838
2.865
2.716
2.548
2.538
0.283
2.716
2.781
51
39.86
Enterprise value฿M
6.610
6.863
7.385
7.181
6.834
6.411
5.976
5.347
5.035
4.503
59.43
(8.01%)
(2.95%)
71
31.48
LT debt฿M
14.49
13.50
14.29
12.59
10.87
10.61
10.05
9.373
9.041
9.818
28.91
(2.02%)
(4.70%)
42
Revenue
฿71.86M
3.70%
1.00×
Cost of revenue
฿45.23M
3.50%
0.98×
Operating expenses
฿7.522M
5.17%
1.15×
Cash and investments
21.56%
Goodwill & intangibles
20.35%
Property and equipment
14.52%