33.90
Revenue฿B
48.66
53.96
57.84
63.98
68.17
74.15
82.02
88.13
94.30
103.0
36.44
8.60%
8.56%
47
6.71
Revenue growth%
14.92
12.38
15.08
14.04
14.80
17.23
19.40
19.94
18.54
20.21
9.20
19.40
16.16
41
20.40
Gross margin%
4.41
5.86
2.93
1.90
0.40
0.40
1.28
0.40
0.40
0.40
11.93
0.40
0.84
38
17.51
Operating margin%
13.75
13.47
14.88
12.08
12.86
12.82
14.52
16.07
17.50
20.04
19.17
16.07
14.14
51
7.96
Net margin%
23.65
24.70
24.31
22.75
23.68
26.33
24.90
22.94
25.81
24.76
7.32
24.90
24.50
94
23.01
P/E ratio (avg)x
22.94
26.55
27.40
31.48
33.08
35.37
37.81
41.84
44.77
45.74
12.30
41.84
34.22
29
29.43
EV/EBITx
47.50
50.91
59.01
71.51
76.43
90.13
92.73
98.63
104.9
112.4
12.40
98.63
83.28
7
10.21
FCF yield (avg)%
26.70
28.89
27.14
24.55
23.60
25.86
23.07
25.02
24.37
25.26
8.70
25.02
25.14
39
17.55
FCF margin%
7.55
6.31
4.67
3.32
2.69
3.51
2.04
2.87
4.97
5.97
4.55
3.51
4.09
37
1.140
FCF / Net incomex
1.231
1.141
1.178
1.078
1.030
0.933
0.932
0.910
0.983
1.069
1.544
0.933
1.049
35
11.85
ROIC%
2.66
0.72
0.40
2.07
4.55
5.66
2.75
3.58
5.68
6.16
17.88
5.66
3.17
65
24.83
Return on equity%
14.62
12.93
10.18
9.89
9.33
6.55
4.55
3.83
1.87
0.40
24.83
3.83
7.94
64
18.55
Return on assets%
3.08
3.54
3.53
3.05
0.48
0.40
0.44
0.40
0.40
2.53
12.98
0.40
1.51
34
4.91
EPS฿
4.13
4.47
4.82
4.60
4.13
4.28
4.49
3.86
3.93
3.40
5.30
(3.80%)
(2.05%)
—
6.11
EPS growth%
4.46
6.67
6.30
4.10
6.78
7.80
8.27
8.30
8.18
5.85
6.00
8.18
6.72
63
3.02
Bookvalue per sh฿
0.76
0.71
0.61
0.62
0.63
0.55
0.54
0.51
0.56
0.60
2.78
(1.08%)
(2.03%)
—
4.46
FCF per share฿
4.27
4.61
5.17
5.39
5.84
6.12
6.62
6.87
7.22
7.40
2.81
4.84%
6.49%
—
2.67
Dividend per sh฿
2.69
3.06
3.10
2.79
3.12
2.89
2.74
2.62
2.82
2.70
4.26
(2.83%)
0.32%
—
9.66
Div yield (avg)%
21.37
20.34
20.71
18.80
15.89
16.95
17.58
20.09
20.82
18.77
3.72
18.77
19.45
22
12.51
Payout ratio%
29.29
28.58
26.14
28.90
30.47
30.17
28.94
30.57
33.36
32.94
9.56
30.57
29.73
90
9.176
Shares (diluted)B
11.50
12.45
13.58
13.52
13.13
12.67
14.05
16.06
16.50
17.80
9.069
6.28%
4.55%
49
22.58
Buyback yield%
17.15
18.50
19.38
21.17
23.96
23.33
20.42
21.42
22.63
20.37
22.67
21.42
20.80
32
0.333
D/E ratiox
1.377
1.396
1.607
1.528
1.797
2.104
2.085
1.978
2.253
2.473
1.371
2.104
1.888
49
32.51
Enterprise value฿B
95.16
99.77
99.37
103.3
116.0
132.8
127.3
134.9
142.0
145.5
79.54
4.64%
5.40%
34
55.22
LT debt฿B
95.51
109.5
115.4
134.9
152.3
160.4
192.0
206.3
238.9
259.4
37.71
11.23%
12.26%
69
Revenue
฿103.0B
8.56%
1.00×
Cost of revenue
฿48.63B
8.57%
1.00×
Operating expenses
฿23.90B
8.67%
1.01×
Cash and investments
18.78%