17.18
Revenue฿B
10.65
11.69
12.83
13.79
15.18
16.17
17.13
18.84
20.37
22.19
18.44
7.90%
8.45%
89
27.89
Revenue growth%
14.27
14.33
16.41
18.74
19.52
17.74
20.27
18.20
15.75
16.89
17.48
17.74
17.32
89
13.39
Gross margin%
29.74
28.21
26.95
24.95
22.70
21.20
21.63
21.23
19.95
20.95
25.49
21.20
22.16
38
25.45
Operating margin%
12.45
15.08
17.67
19.07
17.12
19.57
20.46
20.84
19.07
18.93
4.00
19.57
19.00
30
2.23
Net margin%
0.40
2.45
0.40
0.40
0.40
2.28
1.50
4.42
4.46
2.95
15.41
2.95
1.89
39
25.50
P/E ratio (avg)x
24.41
27.89
27.25
27.76
30.36
30.97
32.36
36.69
35.54
39.81
17.18
35.54
30.67
58
22.16
EV/EBITx
25.91
27.25
29.70
29.43
28.44
30.94
30.48
35.20
40.29
46.79
27.43
35.20
30.09
63
23.14
FCF yield (avg)%
20.56
18.90
18.19
20.57
19.28
18.87
20.77
19.75
17.91
18.56
15.53
18.87
19.09
24
22.07
FCF margin%
6.76
5.73
7.47
5.22
2.32
4.48
4.37
4.47
6.26
8.38
7.64
4.48
5.47
44
0.903
FCF / Net incomex
1.443
1.528
1.493
1.597
1.671
1.753
1.952
1.846
2.085
1.921
0.221
1.921
1.712
93
12.82
ROIC%
17.51
20.28
21.08
21.97
19.53
21.49
21.06
21.59
22.84
21.09
6.98
21.49
21.08
13
19.93
Return on equity%
12.88
12.31
13.52
11.97
9.63
7.04
4.97
6.25
6.23
7.14
28.52
6.25
8.39
69
20.70
Return on assets%
9.51
6.96
9.63
10.08
10.24
12.60
15.00
14.24
17.16
18.15
28.09
15.00
11.42
43
0.07
EPS฿
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.11
0.11
0.11
0.07
5.51%
3.96%
—
14.72
EPS growth%
13.86
15.96
14.06
16.75
15.93
18.23
17.60
16.39
15.44
16.62
20.06
16.62
16.18
75
0.27
Bookvalue per sh฿
0.29
0.27
0.29
0.28
0.27
0.25
0.26
0.23
0.24
0.24
0.09
(2.47%)
(1.29%)
—
0.08
FCF per share฿
0.22
0.22
0.20
0.20
0.22
0.24
0.25
0.27
0.28
0.25
0.11
2.74%
1.01%
—
0.24
Dividend per sh฿
0.30
0.33
0.33
0.35
0.32
0.32
0.32
0.32
0.31
0.28
0.27
(2.67%)
(1.81%)
—
7.85
Div yield (avg)%
20.58
21.18
22.75
21.09
21.02
21.32
21.04
22.13
20.02
20.12
7.50
21.04
21.07
5
2.69
Payout ratio%
12.81
12.84
12.04
9.56
10.42
13.28
11.46
14.13
11.55
10.38
14.46
11.55
11.80
60
20.26
Shares (diluted)B
15.91
16.32
14.24
14.00
12.51
13.48
14.31
15.61
14.37
13.98
20.96
2.24%
(2.63%)
7
27.86
Buyback yield%
28.29
30.80
29.64
30.31
31.20
32.54
30.64
27.81
28.76
29.19
3.01
29.19
29.98
36
0.568
D/E ratiox
0.639
0.637
0.752
0.880
1.021
1.144
1.116
1.182
1.222
1.340
1.525
1.182
1.068
36
5.792
Enterprise value฿B
12.31
10.61
9.339
9.632
9.838
10.70
11.20
10.20
9.476
9.020
10.35
(1.72%)
(4.45%)
11
1.401
LT debt฿B
15.72
16.30
16.44
15.84
16.22
17.93
16.00
14.57
16.21
15.92
11.56
(0.36%)
0.87%
9
Revenue
฿22.19B
8.45%
1.00×
Cost of revenue
฿10.88B
8.26%
0.98×
Operating expenses
฿5.463B
8.88%
1.04×
Cash and investments
16.96%
Spread over hurdle
11.49%