0.918
Revenue฿B
0.626
0.642
0.643
0.655
0.674
0.674
0.666
0.663
0.672
0.674
1.019
0.01%
0.69%
51
22.30
Revenue growth%
14.55
13.85
11.93
11.72
11.62
12.01
13.74
15.57
13.36
15.05
3.60
13.74
13.55
14
16.22
Gross margin%
3.83
4.25
6.99
8.73
8.50
10.41
11.32
13.27
10.40
12.59
8.13
11.32
9.57
91
18.05
Operating margin%
17.56
16.56
15.14
13.35
14.99
14.06
13.87
12.29
14.10
14.19
21.52
14.06
14.14
85
29.65
Net margin%
7.77
6.19
7.56
9.10
10.19
9.77
7.31
8.30
5.49
6.59
16.66
7.31
7.66
52
29.38
P/E ratio (avg)x
6.990
6.699
6.192
5.776
6.214
6.629
5.901
6.228
6.166
5.727
22.15
6.166
6.203
8
36.78
EV/EBITx
15.49
18.43
20.15
22.44
26.74
28.94
34.35
39.56
44.74
45.37
22.74
39.56
27.84
35
6.55
FCF yield (avg)%
9.76
10.51
13.25
15.86
18.14
19.71
17.82
14.94
12.49
14.24
5.83
14.94
14.59
67
21.39
FCF margin%
12.28
10.17
11.09
8.55
7.39
8.39
6.19
8.57
8.09
9.55
5.53
8.39
8.56
67
1.788
FCF / Net incomex
3.112
3.476
3.363
3.672
4.173
4.246
4.074
3.888
3.718
3.645
0.151
3.888
3.695
19
17.22
ROIC%
12.93
11.37
10.39
9.67
12.58
9.63
6.75
8.05
5.70
5.53
16.92
6.75
9.65
23
10.43
Return on equity%
18.96
20.88
21.49
23.55
25.35
23.96
22.45
21.93
22.88
20.14
21.53
22.45
22.19
88
27.34
Return on assets%
32.61
30.81
29.58
31.04
28.05
26.85
26.06
24.78
24.11
23.82
12.07
24.78
27.45
73
1.41
EPS฿
1.07
1.05
0.96
0.84
0.88
0.91
0.88
0.81
0.78
0.68
1.56
(4.96%)
(5.64%)
—
29.25
EPS growth%
5.48
8.24
7.18
8.66
7.55
10.28
9.69
8.79
11.07
10.56
24.29
10.28
8.72
30
0.42
Bookvalue per sh฿
0.36
0.43
0.40
0.40
0.44
0.51
0.59
0.57
0.68
0.66
0.28
8.56%
7.50%
—
0.87
FCF per share฿
0.84
0.83
0.90
0.86
0.95
1.01
0.91
0.90
0.94
1.00
1.07
0.92%
2.98%
—
1.28
Dividend per sh฿
0.18
0.15
0.14
0.14
0.13
0.13
0.14
0.12
0.11
0.09
1.14
(6.89%)
(7.31%)
—
19.85
Div yield (avg)%
23.36
22.37
22.29
22.13
23.24
24.71
22.41
20.29
21.86
20.60
19.42
21.86
22.33
11
5.86
Payout ratio%
7.50
7.56
8.63
10.59
12.84
15.35
18.11
18.03
17.22
19.64
14.88
18.03
14.09
49
197.5
Shares (diluted)M
185.3
183.6
199.9
206.8
205.1
208.1
185.4
183.2
191.5
164.0
196.5
(4.37%)
(2.40%)
39
4.80
Buyback yield%
16.27
16.82
16.05
13.72
14.59
17.29
19.90
18.01
17.81
15.49
9.53
17.81
16.55
95
1.501
D/E ratiox
1.610
1.732
1.927
1.829
1.615
1.463
1.370
1.327
1.233
1.121
0.441
1.327
1.537
95
275.9
Enterprise value฿M
624.6
668.1
728.3
691.4
757.1
842.7
769.1
766.1
848.9
788.8
228.5
0.82%
3.51%
29
571.5
LT debt฿M
387.9
365.1
325.6
329.1
284.6
285.4
304.0
294.1
319.8
288.2
451.8
0.25%
(3.97%)
68
Revenue
฿674.1M
0.69%
1.00×
Cost of revenue
฿471.9M
0.69%
1.00×
Operating expenses
฿137.2M
0.81%
1.01×
Goodwill & intangibles
22.13%
Spread over hurdle
(9.04%)