0.802
Revenue฿B
1.025
1.048
1.083
1.131
1.186
1.228
1.259
1.271
1.280
1.305
0.840
1.93%
2.59%
14
25.54
Revenue growth%
7.83
4.93
5.40
8.37
8.54
6.15
6.06
4.23
5.10
5.72
12.65
5.72
5.89
40
2.92
Gross margin%
28.11
25.68
25.70
28.55
26.72
29.28
32.02
34.00
35.83
37.35
7.25
34.00
28.92
87
29.74
Operating margin%
1.95
0.40
2.85
5.35
3.50
6.19
8.51
10.90
9.66
8.75
11.87
8.75
5.77
79
16.70
Net margin%
10.40
12.06
11.31
11.47
9.58
9.60
7.14
6.07
5.17
7.17
16.75
7.14
9.59
22
29.56
P/E ratio (avg)x
38.39
41.22
40.23
42.55
45.85
48.90
48.61
48.08
52.28
52.97
37.75
48.90
46.96
51
24.27
EV/EBITx
53.74
59.80
68.40
78.09
81.01
95.97
97.45
99.78
103.6
107.2
35.02
99.78
88.49
32
20.72
FCF yield (avg)%
21.24
20.17
22.65
20.79
18.13
20.91
21.51
20.10
20.15
17.74
19.63
20.15
20.48
14
4.46
FCF margin%
25.51
25.85
27.44
25.34
26.80
25.61
22.68
23.81
21.22
19.69
25.53
22.68
25.42
49
1.178
FCF / Net incomex
0.654
0.613
0.553
0.518
0.482
0.486
0.544
0.519
0.511
0.552
0.695
0.519
0.532
93
18.82
ROIC%
4.79
6.74
4.72
1.75
1.24
0.40
0.40
0.40
3.05
1.48
15.19
0.40
1.62
68
22.80
Return on equity%
18.71
17.51
18.75
21.66
21.60
21.17
18.31
16.83
19.78
20.23
6.29
19.78
19.26
51
14.60
Return on assets%
10.74
11.23
9.87
10.92
12.22
15.04
12.58
13.50
12.55
11.70
2.37
12.58
11.96
25
0.43
EPS฿
0.17
0.17
0.19
0.19
0.20
0.19
0.17
0.17
0.17
0.19
0.47
(0.84%)
0.56%
—
4.73
EPS growth%
9.67
8.14
7.27
4.73
7.15
6.73
5.95
8.34
10.48
12.88
27.21
8.34
7.70
42
0.11
Bookvalue per sh฿
0.33
0.31
0.33
0.38
0.36
0.35
0.39
0.39
0.42
0.39
0.28
1.44%
1.22%
—
0.10
FCF per share฿
0.36
0.40
0.36
0.39
0.41
0.45
0.42
0.45
0.41
0.39
0.47
(0.82%)
0.37%
—
0.55
Dividend per sh฿
0.21
0.24
0.22
0.22
0.21
0.23
0.24
0.22
0.24
0.28
0.62
6.15%
2.76%
—
20.30
Div yield (avg)%
8.38
6.91
5.95
6.99
7.07
8.71
7.74
10.25
9.41
7.36
26.33
8.71
7.55
71
5.42
Payout ratio%
9.54
6.64
7.09
4.33
3.40
5.80
6.16
7.42
5.32
7.35
2.59
6.16
6.40
14
1.707
Shares (diluted)B
1.997
2.156
2.423
2.386
2.338
2.342
2.217
2.543
2.494
2.474
1.708
1.13%
1.36%
12
3.44
Buyback yield%
9.43
9.37
9.94
11.53
10.16
11.69
12.46
14.68
15.48
12.99
18.79
12.99
11.61
50
0.570
D/E ratiox
0.804
0.915
1.098
1.294
1.483
1.735
1.760
1.871
1.937
2.231
1.211
1.871
1.609
48
955.2
Enterprise value฿M
505.3
548.6
640.2
636.7
670.9
701.1
696.8
714.3
780.6
779.2
695.2
3.04%
4.61%
53
0.812
LT debt฿B
0.987
1.004
0.991
1.007
1.167
1.406
1.576
1.757
1.872
2.138
0.227
12.87%
10.08%
74
Revenue
฿1.305B
2.59%
1.00×
Cost of revenue
฿913.8M
2.59%
1.00×
Operating expenses
฿218.1M
2.71%
1.01×
Spread over hurdle
(4.36%)