4.276
Revenue฿B
2.718
2.925
3.101
3.315
3.629
3.933
4.264
4.606
4.885
5.174
4.387
7.35%
7.26%
88
25.71
Revenue growth%
21.97
20.89
18.43
20.27
19.55
18.98
19.39
18.60
16.92
17.64
9.96
18.60
19.18
57
17.68
Gross margin%
0.40
0.40
1.75
4.23
2.27
0.57
0.40
0.40
0.40
0.40
4.47
0.40
0.40
6
19.67
Operating margin%
19.98
22.39
22.90
24.65
24.97
23.00
20.03
22.17
24.85
22.73
24.76
22.73
22.82
23
23.70
Net margin%
3.51
4.79
2.53
4.24
4.26
3.89
3.34
2.86
3.32
5.88
17.00
3.34
3.70
76
16.27
P/E ratio (avg)x
25.75
27.65
29.11
30.57
34.16
30.70
32.02
32.05
32.98
30.40
22.29
32.02
30.63
15
18.52
EV/EBITx
56.88
57.09
56.23
60.22
60.53
68.14
76.60
75.84
84.14
84.97
14.91
76.60
64.33
33
9.07
FCF yield (avg)%
26.32
26.68
24.05
21.75
21.16
24.07
25.57
27.71
27.31
28.03
11.17
27.31
25.94
47
2.24
FCF margin%
29.85
29.92
27.06
28.66
29.61
27.27
29.50
27.80
26.47
28.40
18.35
27.80
28.53
34
0.750
FCF / Net incomex
0.977
0.938
1.032
1.047
1.115
1.196
1.267
1.223
1.367
1.584
0.669
1.267
1.155
53
7.61
ROIC%
9.14
11.65
14.56
13.02
15.12
12.16
9.19
9.46
11.70
13.51
26.70
11.70
11.93
40
8.28
Return on equity%
33.26
31.14
33.77
35.96
34.35
31.37
34.14
33.58
30.62
29.37
20.11
31.37
33.42
23
3.65
Return on assets%
28.30
28.84
31.47
31.88
30.25
27.68
24.74
25.32
22.92
21.10
24.00
24.74
27.99
81
0.05
EPS฿
0.38
0.41
0.39
0.37
0.34
0.36
0.41
0.43
0.49
0.54
0.05
9.62%
4.85%
—
8.79
EPS growth%
26.78
27.41
25.40
25.07
24.58
24.15
25.31
22.41
24.38
24.20
5.61
24.20
24.82
62
0.19
Bookvalue per sh฿
0.18
0.21
0.21
0.22
0.24
0.24
0.29
0.32
0.35
0.42
0.06
12.20%
8.30%
—
0.15
FCF per share฿
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.24
(3.37%)
(6.02%)
—
0.12
Dividend per sh฿
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.08
0.08
0.07
0.18
(3.44%)
(2.62%)
—
23.29
Div yield (avg)%
12.82
13.15
14.28
15.41
14.44
12.51
9.61
10.06
7.53
5.27
14.84
9.61
12.67
63
25.04
Payout ratio%
1.98
0.40
2.69
1.43
0.40
0.40
2.20
3.86
6.63
6.60
18.37
3.86
2.09
36
16.01
Shares (diluted)B
19.19
21.83
22.13
23.12
24.63
27.60
26.20
28.81
29.91
32.32
15.91
5.58%
6.88%
80
20.37
Buyback yield%
9.15
6.74
8.57
7.57
6.92
8.86
11.42
8.90
7.61
10.39
29.09
8.90
8.72
59
0.442
D/E ratiox
0.483
0.519
0.465
0.490
0.458
0.471
0.465
0.448
0.444
0.410
1.634
0.448
0.465
59
0.498
Enterprise value฿B
1.284
1.527
1.698
1.946
2.132
2.453
2.710
2.627
2.800
3.066
2.010
7.54%
10.22%
58
4.113
LT debt฿B
3.175
3.336
3.685
3.464
4.025
4.490
5.213
4.930
5.668
6.372
4.778
9.62%
7.18%
5
Revenue
฿5.174B
7.26%
1.00×
Cost of revenue
฿2.519B
6.75%
0.95×
Operating expenses
฿827.3M
8.06%
1.08×
Goodwill & intangibles
20.40%
Cash and investments
15.73%