0.916
Revenue฿B
0.997
1.038
1.072
1.130
1.193
1.247
1.332
1.408
1.497
1.604
0.974
6.11%
5.45%
55
10.79
Revenue growth%
7.87
5.57
7.67
10.45
9.72
12.30
11.49
14.39
11.89
14.50
8.82
12.30
10.97
76
3.63
Gross margin%
8.52
11.05
9.14
11.42
9.82
11.23
14.17
12.44
13.43
15.10
25.84
13.43
11.32
74
5.15
Operating margin%
8.47
9.42
10.88
8.38
7.10
5.29
2.40
0.80
0.53
3.48
12.89
2.40
6.20
84
19.30
Net margin%
16.89
19.82
19.84
22.07
19.36
22.23
22.36
19.43
18.64
16.76
6.72
19.43
19.63
53
31.36
P/E ratio (avg)x
38.47
41.81
41.59
47.24
48.72
55.09
58.81
65.47
63.86
66.26
15.26
63.86
51.90
60
33.23
EV/EBITx
39.13
39.28
43.56
48.34
47.69
48.24
45.63
43.64
47.69
46.99
35.28
46.99
46.31
30
12.33
FCF yield (avg)%
17.04
20.03
20.47
23.19
20.99
22.81
19.91
22.42
20.24
23.05
29.28
22.42
20.73
37
23.96
FCF margin%
9.36
7.60
10.14
9.12
10.96
12.12
12.86
15.08
12.58
13.50
15.58
12.86
11.54
55
1.229
FCF / Net incomex
0.502
0.525
0.510
0.526
0.561
0.546
0.540
0.640
0.687
0.778
0.362
0.640
0.543
78
18.50
ROIC%
14.91
16.87
19.27
16.76
17.19
15.64
12.88
13.60
15.56
16.17
14.32
15.56
15.90
37
3.81
Return on equity%
10.73
10.50
12.71
15.69
16.48
19.07
17.67
19.32
21.35
18.64
14.72
19.07
17.07
39
7.80
Return on assets%
16.10
13.89
14.68
12.49
14.63
13.67
16.65
15.18
17.14
19.20
10.99
16.65
14.93
35
0.64
EPS฿
0.22
0.21
0.20
0.18
0.16
0.18
0.17
0.15
0.14
0.14
0.66
(3.68%)
(4.68%)
—
23.21
EPS growth%
34.50
35.74
35.53
36.29
36.10
35.91
37.27
38.68
37.95
38.83
15.82
37.95
36.19
83
0.46
Bookvalue per sh฿
0.95
1.09
1.25
1.37
1.37
1.48
1.55
1.79
1.95
2.11
0.20
9.02%
8.63%
—
0.56
FCF per share฿
0.77
0.80
0.95
0.91
0.91
0.91
0.95
1.06
1.10
1.17
0.20
5.07%
5.00%
—
0.14
Dividend per sh฿
0.30
0.27
0.28
0.30
0.32
0.33
0.34
0.34
0.33
0.30
0.54
(1.17%)
(0.17%)
—
24.60
Div yield (avg)%
21.75
24.03
24.27
21.53
21.05
18.53
16.75
18.97
19.97
19.95
2.83
18.97
20.51
67
15.74
Payout ratio%
17.86
15.42
17.81
20.06
20.91
20.69
21.31
18.98
20.41
17.83
18.11
20.41
19.52
15
1.581
Shares (diluted)B
2.186
2.194
2.174
2.242
2.543
2.679
2.726
2.620
2.879
2.836
1.516
2.20%
3.47%
32
5.52
Buyback yield%
20.02
22.37
23.99
26.93
27.38
28.46
27.00
24.56
27.34
26.53
15.42
27.00
26.73
28
1.328
D/E ratiox
1.827
1.882
2.008
2.223
2.637
2.774
3.196
3.847
4.546
4.771
1.517
3.847
2.706
44
1.405
Enterprise value฿B
1.116
1.265
1.344
1.361
1.515
1.711
1.903
1.872
1.978
2.157
0.569
7.33%
7.53%
63
1,211
LT debt฿M
245.9
256.0
279.8
317.2
288.9
328.5
306.6
313.1
284.1
284.5
82.78
(0.31%)
0.75%
26
Revenue
฿1.604B
5.45%
1.00×
Cost of revenue
฿899.2M
5.61%
1.01×
Operating expenses
฿227.5M
4.74%
0.93×
Goodwill & intangibles
18.12%
Property and equipment
15.74%
Spread over hurdle
10.82%