1.070
Revenue฿B
0.707
0.720
0.735
0.761
0.776
0.804
0.834
0.830
0.862
0.873
1.110
2.39%
2.28%
27
15.01
Revenue growth%
25.76
23.51
25.34
24.03
23.29
22.36
21.59
19.86
21.15
21.58
4.37
21.58
22.82
80
4.60
Gross margin%
18.65
16.94
19.13
21.40
24.25
22.55
23.50
21.08
20.11
19.01
6.24
21.08
20.59
86
18.48
Operating margin%
16.35
15.94
17.43
16.62
14.25
11.38
10.62
11.83
13.21
12.20
19.38
11.83
13.73
59
15.27
Net margin%
21.46
20.63
22.59
23.15
23.15
24.37
25.82
24.63
23.29
24.73
8.31
24.63
23.22
83
30.92
P/E ratio (avg)x
18.63
19.06
19.59
19.93
18.85
20.62
20.37
18.25
16.50
16.07
37.53
18.25
18.96
85
32.31
EV/EBITx
29.27
28.48
27.10
29.50
34.07
34.20
32.27
36.81
42.74
41.98
30.98
36.81
33.17
6
20.60
FCF yield (avg)%
4.34
6.41
4.99
6.00
6.45
3.82
4.61
7.31
9.42
12.01
10.31
7.31
6.21
16
7.48
FCF margin%
17.47
19.81
17.08
14.30
12.90
15.53
14.84
15.56
14.23
11.69
6.78
14.84
15.18
29
1.441
FCF / Net incomex
0.316
0.334
0.385
0.446
0.491
0.486
0.552
0.524
0.542
0.546
1.180
0.542
0.489
53
5.81
ROIC%
25.91
25.76
25.27
24.43
23.86
25.56
25.63
22.88
21.66
20.45
6.58
22.88
24.85
76
10.08
Return on equity%
14.02
13.86
16.31
13.89
16.65
18.01
19.46
22.39
23.96
26.49
16.50
22.39
17.33
12
19.69
Return on assets%
6.92
7.50
9.57
6.69
7.14
5.05
5.99
8.90
9.23
10.37
11.79
8.90
7.32
17
0.18
EPS฿
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.08
0.07
0.08
0.19
(3.57%)
(0.26%)
—
13.92
EPS growth%
18.74
19.05
17.89
19.63
19.81
18.46
20.67
19.00
20.98
19.73
16.84
19.73
19.34
80
0.22
Bookvalue per sh฿
0.26
0.25
0.27
0.24
0.26
0.24
0.25
0.26
0.27
0.26
0.20
0.28%
0.01%
—
0.50
FCF per share฿
0.10
0.09
0.09
0.09
0.10
0.09
0.09
0.08
0.08
0.09
0.28
(1.44%)
—
—
0.09
Dividend per sh฿
0.20
0.18
0.20
0.20
0.22
0.23
0.25
0.24
0.24
0.23
0.33
0.95%
2.04%
—
17.75
Div yield (avg)%
19.22
20.62
20.02
21.15
18.38
15.96
16.30
15.31
13.18
12.89
28.45
15.31
17.34
32
17.28
Payout ratio%
31.95
34.58
35.51
33.80
32.39
31.43
29.69
27.29
25.35
27.59
7.43
27.59
31.69
20
0.805
Shares (diluted)B
0.947
0.902
0.871
0.885
1.010
1.140
1.221
1.163
1.209
1.361
0.780
6.15%
3.60%
13
25.58
Buyback yield%
0.40
0.40
0.40
0.40
2.45
3.46
5.32
4.25
4.27
1.98
25.34
4.25
2.21
69
1.190
D/E ratiox
1.013
0.995
0.939
0.860
0.905
0.921
0.931
0.926
1.012
1.006
0.303
0.931
0.935
18
553.7
Enterprise value฿M
759.3
781.6
817.2
884.6
963.4
894.9
933.0
896.2
947.9
869.4
346.5
(2.03%)
2.59%
85
0.900
LT debt฿B
0.807
0.857
0.848
0.874
0.911
0.989
1.067
1.048
0.964
0.964
0.172
1.14%
1.80%
18
Revenue
฿873.5M
2.28%
1.00×
Cost of revenue
฿537.9M
2.15%
0.99×
Operating expenses
฿98.49M
2.80%
1.05×
Cash and investments
18.27%
Property and equipment
18.20%
Goodwill & intangibles
16.17%