3.938
Revenue฿M
16.08
16.93
17.61
18.10
19.02
20.37
21.54
22.31
23.12
24.40
4.231
5.12%
4.77%
52
8.91
Revenue growth%
8.67
9.06
8.51
5.60
3.43
1.59
3.23
2.15
4.27
6.36
19.08
3.23
4.93
36
15.58
Gross margin%
0.40
0.40
0.40
0.40
0.40
0.40
1.13
0.58
0.40
0.40
25.56
0.40
0.40
28
29.74
Operating margin%
8.22
9.91
9.57
8.51
5.81
5.81
3.12
2.84
0.77
1.47
18.47
2.84
5.81
22
19.15
Net margin%
7.22
5.45
4.52
2.86
1.00
1.17
0.40
3.30
5.75
2.90
10.37
2.90
3.10
36
28.64
P/E ratio (avg)x
43.15
44.57
50.53
55.79
64.61
65.97
76.32
84.37
102.1
118.0
37.02
84.37
65.29
47
23.34
EV/EBITx
38.94
42.10
45.76
51.58
58.21
62.50
59.77
63.33
72.98
84.77
33.87
63.33
58.99
90
23.42
FCF yield (avg)%
12.11
14.74
15.17
17.30
15.62
14.86
14.33
12.36
13.92
16.63
11.51
14.33
14.80
86
9.76
FCF margin%
21.53
20.03
20.97
19.98
22.59
19.93
18.83
18.12
19.70
22.39
2.94
19.70
20.01
13
0.816
FCF / Net incomex
0.454
0.392
0.377
0.336
0.333
0.354
0.337
0.359
0.316
0.346
1.598
0.346
0.350
54
2.49
ROIC%
0.63
3.35
3.31
6.24
4.15
1.27
0.57
1.35
2.62
4.13
11.86
1.35
2.96
44
16.38
Return on equity%
17.16
16.29
17.54
19.22
16.98
16.45
15.60
17.48
14.51
14.07
6.49
15.60
16.72
84
15.32
Return on assets%
18.89
20.85
17.87
18.48
17.96
16.95
18.26
19.23
19.05
20.21
20.14
19.05
18.69
87
0.01
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.53%)
1.91%
—
4.22
EPS growth%
0.40
2.65
3.06
5.96
4.07
4.44
3.17
2.03
0.40
1.21
4.28
2.03
2.85
60
—
Bookvalue per sh฿
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.63%
8.23%
—
0.01
FCF per share฿
—
—
—
—
—
—
—
—
—
—
—
10.69%
10.17%
—
—
Dividend per sh฿
—
—
—
—
—
—
—
—
—
—
0.01
(6.19%)
(3.48%)
—
19.46
Div yield (avg)%
24.60
24.90
26.17
25.86
27.56
28.40
25.63
25.83
24.76
23.20
11.29
25.63
25.73
20
20.13
Payout ratio%
22.46
23.63
21.18
18.98
17.06
17.84
18.05
20.72
19.72
19.54
29.45
19.54
19.63
9
2.213
Shares (diluted)B
2.868
2.907
3.329
3.748
3.964
4.662
5.087
5.981
5.791
6.593
2.215
10.71%
10.07%
42
22.94
Buyback yield%
21.27
23.10
20.38
22.29
23.90
24.71
26.60
24.01
26.68
25.22
3.40
25.22
23.96
29
0.597
D/E ratiox
0.416
0.408
0.408
0.467
0.446
0.464
0.432
0.471
0.472
0.460
0.561
0.464
0.453
84
23.40
Enterprise value฿M
19.98
21.08
21.34
24.56
23.47
23.19
22.04
24.02
22.22
20.89
30.77
(2.31%)
0.37%
26
7.712
LT debt฿M
28.18
27.37
27.35
28.72
30.71
29.66
30.97
30.54
30.12
28.89
6.405
(1.21%)
(0.05%)
31
Revenue
฿24.40M
4.77%
1.00×
Cost of revenue
฿11.93M
4.84%
1.01×
Operating expenses
฿5.698M
4.88%
1.01×
Goodwill & intangibles
16.45%