2.178
Revenue฿B
0.975
1.040
1.122
1.196
1.278
1.346
1.470
1.549
1.653
1.746
2.376
6.43%
6.71%
12
11.00
Revenue growth%
29.08
29.25
27.17
25.05
27.75
26.22
28.33
27.71
25.13
23.25
8.43
26.22
27.44
83
13.86
Gross margin%
16.86
16.40
16.16
16.85
16.55
14.43
14.02
14.85
17.41
16.06
9.68
14.85
16.28
34
29.82
Operating margin%
14.65
13.41
13.39
13.82
16.43
17.11
14.62
17.02
17.06
18.89
27.00
17.06
15.54
60
21.25
Net margin%
21.33
19.45
17.30
14.69
15.13
13.32
15.42
17.74
19.06
21.71
11.17
17.74
17.52
73
6.483
P/E ratio (avg)x
18.38
17.36
15.91
14.07
13.33
13.41
14.05
14.11
13.28
12.46
22.32
13.41
14.06
77
21.38
EV/EBITx
22.80
19.83
19.56
18.65
18.07
19.84
21.70
19.38
20.04
21.30
29.51
20.04
19.84
51
9.99
FCF yield (avg)%
24.89
25.36
25.17
23.63
26.51
28.81
30.73
29.61
27.41
28.10
22.96
28.81
26.96
66
2.70
FCF margin%
6.37
6.37
5.83
8.07
9.32
6.95
5.64
7.45
5.96
4.74
13.88
5.96
6.37
76
1.374
FCF / Net incomex
0.403
0.412
0.467
0.517
0.581
0.545
0.615
0.654
0.749
0.839
0.575
0.654
0.563
19
13.86
ROIC%
23.74
21.61
21.39
19.98
21.57
21.12
22.17
20.07
22.42
24.55
5.29
22.17
21.59
38
24.43
Return on equity%
19.71
21.33
23.73
24.84
24.02
21.12
22.96
23.50
21.62
22.56
24.09
22.56
22.76
6
22.71
Return on assets%
22.57
20.69
18.25
18.28
16.76
16.17
14.96
13.42
13.60
12.02
2.15
13.60
16.46
87
0.20
EPS฿
0.12
0.13
0.14
0.15
0.16
0.16
0.18
0.17
0.18
0.21
0.21
6.34%
6.52%
—
12.32
EPS growth%
8.04
7.45
8.41
8.29
9.35
10.19
13.02
10.23
8.20
9.50
7.47
10.19
8.88
69
0.13
Bookvalue per sh฿
0.30
0.32
0.33
0.36
0.41
0.48
0.48
0.51
0.51
0.49
0.23
3.82%
4.73%
—
0.05
FCF per share฿
0.13
0.12
0.13
0.13
0.14
0.13
0.13
0.13
0.13
0.13
0.23
(1.20%)
(0.73%)
—
0.15
Dividend per sh฿
0.23
0.22
0.20
0.22
0.23
0.23
0.25
0.28
0.25
0.25
0.23
2.33%
0.70%
—
22.31
Div yield (avg)%
17.29
18.70
16.66
14.57
12.28
15.05
12.68
10.08
11.08
12.55
7.73
12.55
13.63
12
5.12
Payout ratio%
13.78
10.85
11.53
12.00
13.51
14.88
14.30
13.27
13.44
14.09
14.09
14.09
13.47
43
9.597
Shares (diluted)B
7.977
8.286
7.532
7.784
8.447
8.661
9.041
8.176
8.102
8.204
10.04
(0.58%)
1.35%
62
14.57
Buyback yield%
7.92
10.67
8.57
8.87
10.89
11.61
13.85
12.07
11.96
9.55
9.80
11.96
10.78
82
1.268
D/E ratiox
0.711
0.795
0.765
0.845
0.771
0.814
0.883
0.932
1.051
1.123
1.060
0.932
0.830
22
0.487
Enterprise value฿B
0.703
0.834
0.888
1.021
1.009
1.017
1.148
1.358
1.515
1.751
1.361
11.66%
10.44%
85
1,627
LT debt฿M
289.3
295.0
285.2
302.4
287.2
299.0
333.9
346.8
368.8
411.0
342.8
7.43%
3.12%
16
Revenue
฿1.746B
6.71%
1.00×
Cost of revenue
฿875.1M
6.65%
0.99×
Operating expenses
฿410.1M
6.94%
1.02×
Goodwill & intangibles
18.65%