0.660
Revenue฿B
0.470
0.505
0.560
0.617
0.668
0.738
0.788
0.871
0.960
1.025
0.723
8.96%
9.13%
26
7.81
Revenue growth%
1.48
2.38
1.48
3.21
5.92
5.90
2.96
2.16
1.28
4.24
28.41
2.96
2.67
71
7.73
Gross margin%
2.14
1.44
0.40
0.40
3.26
5.90
4.24
4.01
4.68
5.45
10.68
4.68
3.64
49
5.14
Operating margin%
24.20
26.70
26.15
26.79
24.40
21.80
22.06
21.61
24.50
26.24
25.38
22.06
24.45
22
5.99
Net margin%
20.59
20.08
17.90
18.47
18.37
17.83
20.15
17.95
15.48
18.44
9.53
17.95
18.40
15
8.268
P/E ratio (avg)x
44.51
46.69
48.41
52.38
53.23
51.78
49.67
48.28
55.82
60.00
35.70
51.78
50.73
81
16.81
EV/EBITx
14.39
15.67
17.84
16.40
14.92
13.92
15.59
15.52
15.63
16.76
36.88
15.59
15.61
79
22.69
FCF yield (avg)%
10.42
9.48
9.41
11.96
13.71
14.63
15.98
18.07
19.26
16.46
19.36
16.46
14.17
88
15.47
FCF margin%
6.77
9.59
9.69
8.82
8.62
7.17
7.01
7.52
9.21
9.74
7.54
7.52
8.72
12
1.666
FCF / Net incomex
0.218
0.214
0.238
0.258
0.278
0.303
0.286
0.279
0.265
0.261
0.755
0.279
0.263
56
5.16
ROIC%
25.63
27.02
26.28
26.82
25.47
25.79
26.09
26.26
25.09
24.78
10.79
25.79
25.94
6
8.59
Return on equity%
11.03
12.60
11.69
13.52
10.91
9.32
12.06
12.45
12.80
10.12
27.35
12.06
11.87
63
7.33
Return on assets%
22.02
22.83
21.32
22.37
21.12
18.41
15.66
15.58
16.61
15.21
5.55
15.66
19.77
57
0.07
EPS฿
0.08
0.09
0.09
0.09
0.10
0.09
0.10
0.10
0.11
0.13
0.07
5.35%
4.49%
—
16.59
EPS growth%
27.33
27.59
26.39
27.45
25.28
22.79
22.40
21.89
21.02
23.67
9.34
22.40
24.47
91
0.05
Bookvalue per sh฿
0.04
0.03
0.04
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.07
4.82%
1.24%
—
0.07
FCF per share฿
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.02
0.07
3.06%
3.17%
—
0.04
Dividend per sh฿
0.09
0.10
0.10
0.10
0.10
0.11
0.12
0.12
0.12
0.12
0.02
4.33%
4.19%
—
3.54
Div yield (avg)%
26.58
25.02
22.53
24.93
22.74
21.49
20.73
18.08
18.34
19.81
14.49
19.81
22.01
57
21.98
Payout ratio%
12.62
14.23
16.68
15.82
18.05
18.11
20.87
23.72
21.45
21.65
22.53
21.45
18.08
52
8.521
Shares (diluted)B
8.606
8.282
7.205
7.538
6.791
6.542
6.125
6.506
6.483
6.337
8.098
(1.37%)
(2.27%)
31
14.35
Buyback yield%
15.69
18.44
19.46
18.27
19.14
19.28
17.65
18.28
19.70
22.45
27.30
19.28
18.79
44
0.772
D/E ratiox
1.503
1.467
1.470
1.598
1.537
1.766
1.823
1.871
1.821
1.857
0.820
1.823
1.682
58
788.7
Enterprise value฿M
93.76
89.51
86.19
88.67
80.22
78.43
75.21
75.99
74.88
72.90
630.4
(1.90%)
(3.93%)
78
133.8
LT debt฿M
175.7
191.3
210.6
214.7
234.6
257.1
270.1
273.8
314.1
361.0
881.2
9.00%
7.61%
52
Revenue
฿1.025B
9.13%
1.00×
Cost of revenue
฿549.8M
9.06%
0.99×
Operating expenses
฿218.9M
9.12%
1.00×
Spread over hurdle
(3.05%)