1.141
Revenue฿B
0.685
0.697
0.731
0.758
0.797
0.838
0.851
0.898
0.927
0.966
1.254
3.93%
3.95%
13
21.58
Revenue growth%
25.04
26.94
25.37
26.19
24.42
22.97
24.71
27.27
25.35
23.38
16.68
24.71
25.20
58
5.99
Gross margin%
29.43
30.03
28.30
28.11
27.80
29.53
30.20
28.34
30.70
31.93
26.01
30.20
29.48
46
15.37
Operating margin%
16.63
15.09
15.69
13.06
14.86
15.31
16.19
14.97
14.71
12.95
5.88
14.97
15.03
24
28.92
Net margin%
28.01
27.93
25.34
24.92
27.72
29.36
31.28
34.27
37.19
36.81
21.85
34.27
28.69
11
33.11
P/E ratio (avg)x
34.90
36.36
35.61
33.41
32.23
30.67
28.93
29.29
30.44
34.14
36.16
30.44
32.82
42
24.87
EV/EBITx
25.07
23.04
21.92
19.96
18.48
20.39
20.33
19.42
18.61
18.13
27.64
19.42
20.15
71
15.99
FCF yield (avg)%
14.50
14.68
12.63
9.80
8.58
11.55
13.70
13.81
14.88
15.12
3.82
13.81
13.76
32
27.91
FCF margin%
19.57
16.93
17.71
17.63
20.49
18.77
17.19
17.45
18.83
20.01
14.57
18.77
18.24
68
1.368
FCF / Net incomex
1.291
1.415
1.542
1.681
1.869
1.893
2.030
1.943
1.900
1.951
0.326
1.943
1.881
35
16.52
ROIC%
11.97
9.94
10.37
9.48
11.34
12.51
9.73
10.50
11.34
10.38
13.54
10.50
10.44
7
20.83
Return on equity%
4.14
3.64
1.90
4.61
2.94
1.29
2.30
3.52
2.66
5.40
27.80
2.66
3.23
38
7.85
Return on assets%
9.26
10.82
11.59
8.84
9.14
10.58
9.70
8.28
6.66
7.02
22.35
8.28
9.20
9
0.70
EPS฿
0.12
0.12
0.11
0.11
0.12
0.11
0.10
0.10
0.09
0.08
0.72
(7.18%)
(3.60%)
—
18.33
EPS growth%
33.35
33.87
35.72
35.91
37.21
34.94
37.04
37.38
37.36
35.43
25.62
37.04
35.82
24
1.00
Bookvalue per sh฿
0.69
0.68
0.72
0.68
0.60
0.57
0.60
0.54
0.60
0.67
1.00
2.14%
(0.77%)
—
0.54
FCF per share฿
0.62
0.65
0.62
0.61
0.57
0.52
0.58
0.61
0.57
0.52
0.53
(1.69%)
(1.38%)
—
0.29
Dividend per sh฿
0.79
0.86
0.93
0.89
0.98
0.98
0.92
0.95
0.94
1.02
0.20
0.78%
2.17%
—
25.68
Div yield (avg)%
1.39
0.40
0.40
0.40
1.66
3.04
4.63
7.21
4.82
5.02
11.17
4.82
2.35
36
11.52
Payout ratio%
2.75
3.73
2.56
0.40
0.40
2.99
1.45
2.39
0.40
3.04
29.80
2.39
2.47
52
459.0
Shares (diluted)M
522.2
524.0
587.4
636.5
707.1
784.0
793.6
835.8
881.2
860.1
472.3
4.00%
5.03%
68
12.29
Buyback yield%
13.08
10.90
8.24
11.13
8.43
10.98
9.40
10.36
12.85
15.60
11.88
10.98
10.94
67
0.874
D/E ratiox
0.551
0.586
0.622
0.646
0.588
0.607
0.530
0.479
0.519
0.507
1.254
0.519
0.569
11
0.162
Enterprise value฿B
0.525
0.540
0.508
0.488
0.472
0.449
0.497
0.520
0.568
0.622
1.023
5.66%
1.50%
89
998.6
LT debt฿M
477.0
523.5
535.0
564.1
560.0
530.6
581.5
558.5
592.4
525.3
671.5
(1.27%)
1.70%
16
Revenue
฿966.2M
3.95%
1.00×
Cost of revenue
฿530.2M
4.08%
1.01×
Operating expenses
฿166.0M
3.37%
0.95×
Cash and investments
17.83%
Spread over hurdle
(2.27%)