0.119
Revenue฿B
0.512
0.567
0.608
0.666
0.710
0.763
0.827
0.885
0.982
1.064
0.130
8.42%
8.44%
11
22.06
Revenue growth%
14.82
15.19
15.02
17.82
19.53
20.44
23.00
25.57
28.00
26.34
21.38
25.57
19.98
14
12.09
Gross margin%
13.26
14.11
11.74
9.38
12.20
11.19
10.57
12.92
12.63
11.87
15.79
11.87
12.04
52
15.51
Operating margin%
18.74
16.07
18.55
20.60
22.46
20.27
23.07
21.66
20.96
21.34
29.50
21.34
20.78
84
28.96
Net margin%
14.45
13.27
11.94
10.50
10.35
12.67
14.57
13.84
12.84
11.30
10.84
12.84
12.75
67
25.31
P/E ratio (avg)x
37.68
37.37
37.77
39.67
37.76
44.03
51.26
59.20
65.96
67.30
29.62
59.20
41.85
46
20.35
EV/EBITx
41.60
41.05
40.73
41.61
45.76
44.00
51.91
55.82
64.68
73.41
26.11
55.82
44.88
33
9.97
FCF yield (avg)%
24.61
24.52
23.24
25.79
25.57
25.44
24.59
24.34
22.01
23.44
20.30
24.34
24.55
57
20.40
FCF margin%
26.57
23.86
21.54
22.24
20.92
22.05
22.81
21.58
21.47
23.75
13.71
22.05
22.14
20
1.701
FCF / Net incomex
0.608
0.587
0.622
0.671
0.645
0.680
0.608
0.631
0.662
0.723
0.872
0.662
0.638
8
27.26
ROIC%
12.62
9.79
8.21
11.17
13.16
13.47
15.14
12.71
14.85
14.79
24.97
14.79
12.94
58
21.52
Return on equity%
9.76
8.59
6.27
6.16
5.28
6.75
7.05
8.75
11.17
8.49
7.24
8.49
7.77
10
22.53
Return on assets%
34.88
36.44
35.89
36.68
34.74
32.69
30.96
32.89
31.07
28.31
10.48
31.07
33.82
57
0.03
EPS฿
0.08
0.08
0.09
0.10
0.10
0.10
0.10
0.11
0.12
0.13
0.04
3.71%
4.08%
—
29.70
EPS growth%
30.87
33.27
31.64
31.96
30.04
32.27
32.10
32.11
32.64
31.02
26.09
32.11
32.03
75
0.03
Bookvalue per sh฿
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.04
8.81%
7.06%
—
0.06
FCF per share฿
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.06
(0.27%)
(1.04%)
—
0.07
Dividend per sh฿
0.07
0.08
0.08
0.09
0.08
0.07
0.07
0.06
0.06
0.07
0.04
(3.81%)
(0.03%)
—
5.13
Div yield (avg)%
16.29
17.25
16.87
14.60
17.25
17.45
18.12
20.88
22.79
24.97
8.71
20.88
17.35
90
16.58
Payout ratio%
8.39
8.56
6.50
8.56
9.83
11.26
13.67
10.69
12.09
14.08
9.82
12.09
10.26
82
17.73
Shares (diluted)B
17.56
18.87
17.87
19.94
17.92
19.12
21.44
21.96
23.93
26.28
17.45
7.96%
5.23%
87
11.30
Buyback yield%
16.14
15.90
17.67
20.15
18.58
17.29
18.22
20.25
21.95
21.41
26.70
20.25
18.40
79
1.044
D/E ratiox
0.910
0.925
1.051
1.077
1.122
1.080
1.009
1.080
1.054
1.160
0.423
1.080
1.066
75
273.5
Enterprise value฿M
79.65
77.26
79.30
87.84
95.46
92.45
96.20
100.6
108.8
111.6
517.2
3.16%
4.74%
92
0.300
LT debt฿B
1.656
1.587
1.691
1.824
1.576
1.459
1.392
1.292
1.340
1.284
0.859
(4.01%)
(2.45%)
22
Revenue
฿1.064B
8.44%
1.00×
Cost of revenue
฿665.9M
8.60%
1.02×
Operating expenses
฿195.8M
7.61%
0.93×
Goodwill & intangibles
21.00%
Cash and investments
19.64%
Property and equipment
15.62%