0.583
Revenue฿B
0.716
0.743
0.783
0.831
0.873
0.905
0.932
0.973
1.006
1.060
0.620
3.96%
4.62%
57
14.32
Revenue growth%
18.68
20.77
21.65
23.39
26.13
27.45
26.90
24.50
26.13
26.88
19.39
26.88
25.31
12
23.77
Gross margin%
32.12
30.24
27.66
25.32
25.03
22.98
24.01
25.15
26.77
29.56
6.35
25.15
26.05
13
28.60
Operating margin%
18.04
18.10
15.82
14.30
14.92
14.25
16.31
19.23
20.62
23.13
7.54
19.23
17.18
55
2.64
Net margin%
32.58
32.42
35.06
37.00
36.98
35.52
37.74
38.96
39.93
39.04
18.19
38.96
36.99
50
32.56
P/E ratio (avg)x
9.693
8.336
8.101
7.218
6.480
6.193
6.574
6.285
6.119
6.435
30.56
6.285
6.527
58
36.93
EV/EBITx
38.59
40.55
40.83
41.92
43.61
42.58
48.72
51.72
50.24
56.31
13.67
50.24
43.09
49
26.74
FCF yield (avg)%
22.96
24.03
26.39
26.91
27.30
27.42
29.22
28.37
29.68
30.62
25.28
29.22
27.36
77
19.55
FCF margin%
10.02
12.13
11.85
13.65
14.84
12.72
14.52
15.80
13.47
16.16
29.80
14.52
13.56
82
1.251
FCF / Net incomex
0.839
0.726
0.783
0.747
0.776
0.846
0.727
0.638
0.668
0.681
0.327
0.681
0.737
88
8.17
ROIC%
29.73
31.64
31.04
30.39
31.20
29.85
29.68
27.18
27.40
28.31
21.63
28.31
29.79
70
15.60
Return on equity%
28.38
27.22
26.53
29.41
26.98
28.36
30.47
33.44
33.78
36.36
13.17
33.44
28.90
36
2.58
Return on assets%
31.89
30.82
33.18
30.48
27.70
26.02
27.73
28.69
29.41
29.54
3.90
28.69
29.48
8
0.03
EPS฿
0.11
0.11
0.10
0.09
0.08
0.09
0.09
0.09
0.09
0.08
0.04
0.37%
(2.77%)
—
2.34
EPS growth%
9.57
10.57
10.49
13.28
11.48
8.61
5.73
4.91
4.68
3.74
26.57
4.91
9.09
52
0.07
Bookvalue per sh฿
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.10
0.12
0.14
0.12
7.32%
8.43%
—
0.07
FCF per share฿
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.13
(1.40%)
(1.29%)
—
0.10
Dividend per sh฿
0.06
0.06
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.18
4.05%
2.36%
—
18.81
Div yield (avg)%
28.60
28.21
31.01
31.15
30.80
31.66
29.04
29.93
28.35
25.55
28.44
29.04
29.48
17
27.46
Payout ratio%
10.89
8.25
5.35
5.86
4.43
4.54
1.87
0.40
2.13
2.13
12.46
2.13
4.48
67
2.037
Shares (diluted)B
2.030
2.254
2.244
2.499
2.352
2.415
2.783
2.923
3.260
3.400
1.947
7.65%
6.25%
40
15.21
Buyback yield%
8.31
10.11
9.01
8.21
6.50
9.20
10.36
11.59
10.75
13.45
17.36
10.75
9.66
40
1.518
D/E ratiox
0.914
1.005
1.003
0.986
0.957
0.961
0.964
1.131
1.296
1.428
0.988
1.131
0.995
20
190.1
Enterprise value฿M
886.5
837.1
805.5
869.1
954.0
871.3
829.0
750.8
791.7
881.3
61.68
(1.57%)
(0.07%)
66
703.4
LT debt฿M
263.4
247.3
224.0
214.6
235.5
221.2
209.7
222.2
211.1
219.3
496.3
(1.42%)
(1.86%)
85
Revenue
฿1.060B
4.62%
1.00×
Cost of revenue
฿742.0M
4.62%
1.00×
Operating expenses
฿218.9M
4.39%
0.98×
Goodwill & intangibles
20.08%
Cash and investments
15.69%