50.10
Revenue฿M
37.85
39.68
40.94
43.28
45.92
47.27
50.11
51.74
53.14
55.92
53.82
4.02%
4.62%
93
11.51
Revenue growth%
3.32
4.24
6.79
9.19
8.40
6.98
5.71
3.38
6.25
5.02
25.26
5.71
5.98
71
8.53
Gross margin%
7.28
6.93
9.68
7.66
10.16
11.44
10.88
9.99
10.46
12.67
18.24
10.88
10.08
31
9.38
Operating margin%
7.58
6.26
7.28
8.09
10.20
13.11
13.94
12.13
11.14
13.60
6.03
13.11
10.67
17
22.24
Net margin%
0.40
0.40
0.40
0.40
2.39
1.33
3.16
5.10
6.86
9.73
2.98
5.10
1.86
71
33.96
P/E ratio (avg)x
27.75
24.65
23.35
23.74
20.64
18.36
18.67
16.87
16.97
17.20
10.29
17.20
19.65
54
33.93
EV/EBITx
26.80
29.91
33.98
36.75
38.05
42.35
44.59
48.00
46.98
52.47
30.76
46.98
40.20
47
23.84
FCF yield (avg)%
11.13
11.97
9.97
7.53
9.23
9.75
6.82
8.12
8.66
7.04
5.16
8.12
8.95
93
25.25
FCF margin%
5.99
3.26
2.45
3.53
4.91
6.76
4.50
6.85
7.61
5.54
18.33
6.76
5.23
17
0.133
FCF / Net incomex
1.085
1.099
1.097
1.147
1.126
1.015
1.101
1.227
1.187
1.180
1.129
1.180
1.114
25
10.60
ROIC%
0.68
3.20
1.15
2.33
2.31
4.91
4.09
3.01
2.99
0.72
8.66
3.01
2.66
12
20.97
Return on equity%
17.13
15.36
18.10
16.13
16.66
16.36
17.11
18.66
16.86
15.30
11.53
16.86
16.76
42
7.24
Return on assets%
15.85
17.24
17.14
17.39
20.07
20.19
19.38
18.41
17.59
19.09
4.55
19.09
18.00
89
0.02
EPS฿
0.08
0.09
0.10
0.11
0.13
0.15
0.16
0.16
0.19
0.22
0.02
11.66%
12.61%
—
27.99
EPS growth%
31.32
29.01
28.45
30.71
31.43
32.47
30.72
32.88
32.93
35.31
12.35
32.88
31.37
73
0.04
Bookvalue per sh฿
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.03
3.07%
0.55%
—
0.03
FCF per share฿
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
4.03%
(1.17%)
—
0.01
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.04
3.75%
4.21%
—
16.53
Div yield (avg)%
18.16
15.49
17.95
18.56
19.46
17.88
15.45
14.07
13.17
11.12
6.73
14.07
16.68
33
28.05
Payout ratio%
20.28
17.31
18.57
21.38
22.47
23.12
24.10
24.72
25.59
27.37
5.93
24.72
22.79
84
0.979
Shares (diluted)B
0.955
1.052
1.085
1.057
1.222
1.365
1.462
1.572
1.450
1.555
0.959
4.95%
4.29%
51
29.53
Buyback yield%
11.31
9.13
8.86
5.90
7.87
7.19
6.98
7.09
7.78
6.07
8.87
7.09
7.49
94
1.508
D/E ratiox
0.266
0.284
0.317
0.310
0.307
0.361
0.384
0.399
0.427
0.424
0.360
0.399
0.339
55
11.67
Enterprise value฿M
74.81
81.12
81.91
83.53
91.81
98.24
104.5
118.3
121.8
125.9
59.29
6.52%
6.43%
21
64.63
LT debt฿M
61.74
65.23
75.61
86.19
86.55
87.73
91.06
99.55
115.3
119.0
16.52
6.58%
6.65%
78
Revenue
฿55.92M
4.62%
1.00×
Cost of revenue
฿32.06M
4.80%
1.02×
Operating expenses
฿6.931M
4.73%
1.01×
Goodwill & intangibles
14.06%