0.240
Revenue฿B
3.251
3.297
3.412
3.411
3.513
3.659
3.665
3.831
3.998
4.142
0.263
3.35%
2.44%
58
19.70
Revenue growth%
22.34
20.19
22.58
20.09
19.82
17.57
14.60
16.69
19.16
20.74
20.61
17.57
19.96
17
12.19
Gross margin%
15.83
13.22
11.68
10.98
13.92
12.83
15.62
16.80
16.39
16.48
10.16
16.39
14.77
65
16.42
Operating margin%
11.09
9.92
11.26
11.65
11.98
9.65
10.64
13.21
15.39
14.32
14.85
13.21
11.45
75
14.33
Net margin%
20.77
19.43
16.50
15.36
13.01
15.41
14.49
12.67
10.37
8.02
3.14
12.67
14.92
91
10.49
P/E ratio (avg)x
26.00
26.81
24.98
22.63
20.50
19.50
18.17
16.96
18.09
16.01
10.21
18.09
20.00
94
25.01
EV/EBITx
11.09
13.19
13.40
13.80
15.60
18.42
21.35
21.71
22.60
26.83
36.23
21.71
17.01
47
20.86
FCF yield (avg)%
22.74
19.88
18.70
17.53
16.71
18.40
20.96
22.32
22.95
24.17
7.09
22.32
20.42
64
29.56
FCF margin%
15.11
17.61
15.05
14.85
16.70
14.81
16.45
15.62
16.78
16.16
16.58
16.16
15.89
41
0.675
FCF / Net incomex
0.368
0.369
0.358
0.349
0.312
0.286
0.288
0.248
0.253
0.226
1.508
0.253
0.300
26
12.07
ROIC%
8.96
10.98
13.88
11.60
11.96
11.75
10.67
9.52
10.76
9.63
3.05
10.67
10.87
42
21.84
Return on equity%
2.91
1.81
0.40
0.50
1.26
0.40
0.40
3.07
5.49
5.69
25.96
3.07
1.54
77
14.01
Return on assets%
14.50
17.32
16.31
16.18
15.34
17.07
14.10
12.91
13.53
11.86
8.43
13.53
14.92
12
0.16
EPS฿
0.19
0.19
0.21
0.19
0.21
0.20
0.20
0.22
0.22
0.21
0.17
0.67%
2.00%
—
8.20
EPS growth%
0.86
0.40
0.40
0.61
1.40
1.03
0.40
1.51
1.39
2.16
8.44
1.39
0.94
21
0.08
Bookvalue per sh฿
0.20
0.21
0.21
0.24
0.27
0.28
0.28
0.27
0.27
0.26
0.03
(0.66%)
3.70%
—
0.03
FCF per share฿
0.09
0.10
0.10
0.10
0.10
0.10
0.11
0.12
0.13
0.13
0.09
4.41%
4.17%
—
0.07
Dividend per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.13
4.44%
3.50%
—
4.99
Div yield (avg)%
25.21
26.48
26.31
25.59
24.25
26.03
24.57
26.78
29.23
29.69
7.95
26.78
26.17
41
22.36
Payout ratio%
15.87
18.22
20.80
19.94
20.34
17.89
16.85
14.43
16.16
17.86
27.90
16.85
17.88
43
12.76
Shares (diluted)B
14.10
14.01
14.53
15.70
17.25
17.45
19.33
20.07
19.28
17.99
13.18
0.85%
2.71%
56
17.48
Buyback yield%
16.36
17.91
16.06
17.21
18.80
19.21
19.04
17.42
19.45
18.56
29.39
19.04
18.23
74
0.258
D/E ratiox
0.109
0.122
0.122
0.115
0.107
0.122
0.137
0.137
0.157
0.170
1.167
0.137
0.122
14
2.026
Enterprise value฿B
3.605
3.356
3.280
3.260
3.249
3.407
3.706
4.020
4.227
4.174
0.475
5.14%
1.98%
21
3,100
LT debt฿M
249.7
248.0
237.0
260.8
286.0
294.6
318.5
281.4
297.1
280.8
595.5
(0.37%)
2.07%
45
Revenue
฿4.142B
2.44%
1.00×
Cost of revenue
฿2.659B
2.87%
1.04×
Operating expenses
฿673.3M
1.60%
0.92×
Goodwill & intangibles
15.99%
Spread over hurdle
(3.30%)