0.611
Revenue฿B
0.958
1.051
1.131
1.236
1.312
1.410
1.524
1.676
1.772
1.886
0.626
7.53%
7.83%
43
18.50
Revenue growth%
6.10
5.92
7.87
7.49
7.04
4.39
3.41
3.34
4.19
4.23
27.64
4.19
5.15
76
17.94
Gross margin%
25.81
22.82
23.53
24.62
22.37
21.60
18.87
15.91
18.71
19.95
19.33
18.87
21.98
94
15.64
Operating margin%
19.08
19.06
20.17
22.76
20.04
18.39
20.94
21.78
21.95
19.58
5.77
20.94
20.10
6
27.33
Net margin%
4.32
3.66
4.53
3.22
2.11
0.40
0.93
1.40
0.53
0.40
8.40
0.53
1.75
25
30.70
P/E ratio (avg)x
37.44
39.61
39.91
40.66
45.43
50.14
53.70
55.23
53.53
61.35
16.76
53.70
47.79
16
35.29
EV/EBITx
42.00
46.98
54.91
52.93
58.79
64.62
64.30
67.41
70.96
68.58
35.49
67.41
61.54
45
17.60
FCF yield (avg)%
23.24
24.64
25.90
23.85
25.24
26.54
28.49
29.42
32.25
30.13
28.57
29.42
26.22
41
28.48
FCF margin%
2.59
1.96
0.40
2.70
2.68
0.90
2.06
2.05
2.39
0.40
15.90
2.05
2.06
47
0.713
FCF / Net incomex
2.671
3.167
3.720
3.808
3.861
4.061
4.801
5.136
5.521
6.030
1.728
5.136
3.961
60
26.45
ROIC%
5.26
7.65
10.63
13.07
10.18
9.40
12.08
12.24
11.81
12.17
26.72
12.08
11.22
87
21.81
Return on equity%
0.40
0.40
1.08
2.13
0.40
1.07
2.29
0.40
0.40
3.15
26.45
1.07
0.74
91
26.42
Return on assets%
19.10
20.66
21.97
20.07
18.04
15.59
17.71
20.55
17.73
15.04
21.78
17.71
18.57
35
0.28
EPS฿
0.47
0.55
0.54
0.57
0.58
0.61
0.63
0.63
0.75
0.83
0.31
7.39%
6.73%
—
5.85
EPS growth%
12.40
14.93
16.05
17.49
17.10
19.64
22.53
22.85
22.01
21.39
25.77
22.01
18.57
35
0.42
Bookvalue per sh฿
0.61
0.61
0.66
0.70
0.77
0.82
0.79
0.78
0.80
0.83
0.10
1.48%
4.27%
—
0.25
FCF per share฿
0.61
0.70
0.73
0.73
0.80
0.83
0.87
0.96
1.08
1.12
0.36
6.76%
7.25%
—
0.39
Dividend per sh฿
0.27
0.29
0.25
0.27
0.24
0.25
0.22
0.22
0.22
0.19
0.12
(4.15%)
(4.25%)
—
13.30
Div yield (avg)%
2.86
4.16
4.44
7.13
5.42
5.02
5.52
3.11
1.05
1.96
2.36
3.11
4.30
35
7.29
Payout ratio%
14.64
12.46
10.44
7.76
9.28
9.53
8.87
6.06
8.82
11.20
11.61
8.87
9.40
19
0.817
Shares (diluted)B
1.060
1.076
1.000
1.063
1.095
1.082
1.068
1.178
1.183
1.182
0.841
1.55%
1.85%
59
25.51
Buyback yield%
17.47
17.32
18.90
16.07
15.37
14.09
12.56
10.58
8.44
9.59
29.99
10.58
14.73
92
1.248
D/E ratiox
1.548
1.413
1.458
1.522
1.632
1.783
1.581
1.634
1.738
1.909
0.628
1.738
1.607
40
0.719
Enterprise value฿B
1.328
1.491
1.723
1.753
1.869
1.938
1.963
2.171
2.167
2.408
1.348
5.20%
6.66%
36
1.574
LT debt฿B
1.284
1.350
1.465
1.416
1.636
1.696
1.700
1.639
1.946
1.956
0.595
3.63%
6.06%
79
Revenue
฿1.886B
7.83%
1.00×
Cost of revenue
฿1.320B
7.83%
1.00×
Operating expenses
฿309.0M
8.17%
1.03×
Property and equipment
18.51%
Spread over hurdle
(7.00%)