1.425
Revenue฿B
0.675
0.700
0.734
0.755
0.787
0.831
0.884
0.934
0.976
1.040
1.559
5.74%
4.98%
77
11.96
Revenue growth%
22.46
21.23
20.86
21.94
19.68
18.92
18.74
16.34
17.34
18.75
24.45
18.74
19.30
31
20.53
Gross margin%
7.52
5.85
5.83
7.28
9.35
12.11
14.32
13.54
13.86
12.88
28.37
13.54
10.73
78
29.36
Operating margin%
23.89
24.09
23.62
24.49
25.54
28.31
26.99
27.41
25.10
22.92
24.55
26.99
24.79
25
17.68
Net margin%
3.06
1.98
4.81
6.51
9.10
10.59
9.38
10.66
12.20
13.58
22.26
10.66
9.24
16
24.87
P/E ratio (avg)x
32.92
29.66
26.85
29.71
31.61
30.24
26.80
25.12
27.90
27.77
15.21
27.77
28.78
10
12.09
EV/EBITx
16.51
16.78
14.67
12.77
13.90
12.08
12.07
12.01
13.05
14.15
20.49
12.08
13.47
20
21.65
FCF yield (avg)%
4.46
5.06
5.98
5.73
6.88
5.20
7.57
4.72
3.13
4.36
13.49
4.72
5.13
7
10.20
FCF margin%
29.05
27.00
24.39
26.63
25.27
23.05
21.57
20.92
22.71
20.42
23.94
21.57
23.72
78
0.229
FCF / Net incomex
1.658
1.608
1.666
1.787
1.832
2.125
2.222
2.518
2.494
2.752
1.608
2.494
1.979
17
2.54
ROIC%
28.12
28.99
31.75
31.91
33.72
35.77
36.29
39.22
39.76
41.24
20.25
39.22
34.75
37
27.07
Return on equity%
18.78
19.28
17.27
18.29
19.10
17.64
19.87
20.25
18.99
21.51
17.59
19.87
19.04
71
9.22
Return on assets%
15.31
16.93
19.89
18.16
18.27
18.53
21.34
18.39
15.95
16.40
25.23
18.39
18.22
85
0.58
EPS฿
0.27
0.29
0.26
0.23
0.25
0.26
0.23
0.22
0.20
0.20
0.62
(4.25%)
(4.04%)
—
14.87
EPS growth%
1.56
2.88
3.04
1.30
0.90
2.19
4.57
3.89
3.82
4.51
29.61
3.89
2.96
55
0.20
Bookvalue per sh฿
0.34
0.34
0.37
0.36
0.32
0.28
0.30
0.30
0.30
0.33
0.13
0.44%
0.67%
—
0.41
FCF per share฿
1.15
1.25
1.27
1.50
1.47
1.74
1.72
1.86
2.02
2.04
0.27
6.70%
6.90%
—
0.27
Dividend per sh฿
0.51
0.49
0.43
0.44
0.41
0.45
0.40
0.41
0.38
0.33
0.71
(3.92%)
(4.09%)
—
7.58
Div yield (avg)%
14.44
13.73
15.72
13.26
10.28
9.89
10.27
12.52
10.25
12.40
12.93
10.27
12.46
24
11.44
Payout ratio%
8.01
7.88
10.00
7.80
9.09
6.93
5.86
4.95
4.25
4.43
29.79
4.95
7.36
7
0.980
Shares (diluted)B
1.137
1.262
1.256
1.448
1.539
1.773
1.730
1.865
2.012
2.298
0.992
8.34%
7.41%
14
28.95
Buyback yield%
21.04
20.25
18.26
19.90
22.32
23.05
24.67
23.85
24.52
24.76
4.43
24.52
22.69
39
1.602
D/E ratiox
0.839
0.874
0.862
0.892
0.800
0.742
0.699
0.774
0.700
0.717
0.301
0.717
0.787
30
1.137
Enterprise value฿B
0.699
0.691
0.683
0.704
0.771
0.802
0.887
0.961
1.079
1.208
1.176
9.40%
6.94%
15
1.352
LT debt฿B
1.406
1.503
1.685
1.794
2.166
2.259
2.258
2.237
2.555
2.664
0.738
4.22%
8.03%
46
Revenue
฿1.040B
4.98%
1.00×
Cost of revenue
฿691.7M
5.24%
1.03×
Operating expenses
฿109.4M
3.88%
0.90×
Goodwill & intangibles
18.24%
Property and equipment
15.64%
Cash and investments
15.50%