31.89
Revenue฿M
34.57
35.89
36.80
37.83
39.43
41.19
42.24
42.19
42.68
43.33
35.30
1.90%
2.26%
66
18.09
Revenue growth%
16.90
15.73
16.56
14.30
12.69
15.31
15.65
12.69
11.22
13.80
12.97
13.80
14.81
84
7.24
Gross margin%
12.87
14.60
14.51
17.28
18.77
19.11
21.52
19.03
17.16
19.21
26.73
19.11
18.02
87
4.28
Operating margin%
5.93
3.43
3.32
1.56
1.00
0.40
0.40
0.40
0.40
0.40
9.41
0.40
0.70
18
5.92
Net margin%
21.27
20.10
20.99
21.46
20.58
22.80
20.89
19.06
20.29
19.78
19.12
20.29
20.73
28
29.64
P/E ratio (avg)x
48.23
53.20
59.99
64.92
78.09
85.86
95.09
111.9
116.9
135.8
16.03
111.9
81.98
76
32.60
EV/EBITx
21.09
22.78
20.02
19.10
17.67
17.27
15.27
13.71
12.75
12.36
34.28
13.71
17.47
29
10.66
FCF yield (avg)%
20.11
20.18
17.63
19.35
17.63
19.72
18.43
17.45
18.45
15.72
10.37
18.43
18.44
40
3.36
FCF margin%
15.66
14.63
13.65
16.06
16.21
14.52
16.10
17.81
15.76
18.72
5.58
16.10
15.91
80
0.120
FCF / Net incomex
0.790
0.853
0.793
0.779
0.817
0.889
0.840
0.777
0.686
0.610
1.703
0.777
0.792
31
6.39
ROIC%
9.64
8.09
10.77
10.64
9.82
9.08
8.67
6.65
7.36
9.51
15.64
8.67
9.30
67
12.04
Return on equity%
16.75
19.16
21.95
23.42
21.70
19.31
18.09
20.62
22.33
25.30
24.04
20.62
21.16
34
24.73
Return on assets%
13.44
11.21
8.86
9.11
10.84
10.41
13.19
11.88
12.29
11.75
10.50
11.88
11.48
80
0.01
EPS฿
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.08
0.01
11.25%
10.16%
—
4.66
EPS growth%
11.65
12.53
15.34
16.81
16.44
13.64
15.43
13.47
11.91
14.52
6.92
13.64
14.08
47
0.02
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
4.75%
5.44%
—
0.03
FCF per share฿
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.19%)
1.47%
—
0.03
Dividend per sh฿
0.03
0.02
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.01
(4.89%)
(1.01%)
—
16.20
Div yield (avg)%
31.15
31.54
32.49
31.51
34.21
36.02
37.20
39.02
37.01
38.96
17.59
37.20
35.12
18
28.68
Payout ratio%
24.87
24.69
25.24
23.83
21.17
20.52
20.32
21.13
23.55
23.32
28.06
21.13
23.43
36
0.785
Shares (diluted)B
0.988
0.971
0.977
1.010
0.939
0.913
0.992
0.979
0.968
0.985
0.761
0.95%
1.45%
93
19.20
Buyback yield%
24.66
23.43
25.75
25.21
22.32
20.64
23.50
22.70
19.76
20.62
13.56
20.64
23.07
39
1.005
D/E ratiox
0.102
0.093
0.096
0.094
0.093
0.086
0.091
0.095
0.089
0.086
0.245
0.089
0.093
22
26.16
Enterprise value฿M
24.51
23.04
19.78
17.36
18.73
17.47
18.69
17.88
16.02
15.38
9.696
(3.87%)
(6.06%)
61
5.282
LT debt฿M
23.69
23.09
26.10
26.11
24.37
22.73
25.07
26.18
26.16
29.11
40.14
3.62%
3.24%
52
Revenue
฿43.33M
2.26%
1.00×
Cost of revenue
฿19.64M
2.51%
1.02×
Operating expenses
฿9.837M
1.64%
0.94×
Cash and investments
17.38%
Goodwill & intangibles
14.33%