0.587
Revenue฿B
0.734
0.781
0.841
0.902
0.955
0.997
1.028
1.087
1.156
0.627
0.722
5.08%
6.06%
73
10.67
Revenue growth%
3.48
5.79
6.06
3.10
4.84
6.56
5.92
8.12
6.50
12.52
18.40
6.50
5.85
68
25.16
Gross margin%
28.61
29.58
27.54
26.31
27.09
26.29
26.61
25.37
26.19
27.78
4.51
26.29
26.85
46
19.69
Operating margin%
11.93
12.82
11.60
13.71
15.70
13.94
11.38
9.82
9.98
11.18
25.48
11.38
12.38
89
10.15
Net margin%
13.72
12.00
13.66
13.37
12.29
12.64
13.32
15.72
13.91
29.90
7.83
13.32
13.35
78
6.145
P/E ratio (avg)x
45.08
51.79
49.63
56.52
66.93
79.34
85.62
97.84
102.6
34.21
32.37
85.62
61.73
38
30.74
EV/EBITx
13.35
13.96
14.10
15.88
15.93
17.75
19.46
20.83
23.75
37.34
37.50
19.46
15.90
81
27.48
FCF yield (avg)%
26.07
27.45
26.22
25.61
26.65
27.44
30.19
30.08
31.54
8.95
2.14
30.08
27.44
16
11.41
FCF margin%
16.16
13.90
16.29
15.62
15.63
15.11
16.03
17.35
14.70
9.74
6.84
15.63
15.83
53
0.601
FCF / Net incomex
0.526
0.465
0.442
0.422
0.449
0.413
0.450
0.458
0.438
1.666
1.043
0.449
0.449
58
29.67
ROIC%
9.70
9.10
7.51
10.00
9.24
7.29
5.16
6.38
5.29
6.09
13.20
6.38
8.30
67
11.52
Return on equity%
14.46
14.17
13.07
11.23
13.82
13.82
11.12
9.71
8.25
17.80
16.64
11.12
13.41
36
17.53
Return on assets%
6.39
4.68
5.70
4.45
1.46
0.40
1.27
0.40
2.69
3.93
4.97
1.27
3.57
92
0.06
EPS฿
0.17
0.14
0.16
0.16
0.15
0.15
0.14
0.13
0.11
0.07
0.08
(7.11%)
(5.85%)
—
26.05
EPS growth%
9.95
7.48
8.38
10.98
13.00
13.28
13.81
11.77
14.12
23.32
27.70
13.28
11.38
8
0.12
Bookvalue per sh฿
0.20
0.21
0.19
0.18
0.18
0.19
0.17
0.16
0.15
0.10
0.16
(3.26%)
(3.12%)
—
0.16
FCF per share฿
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.18
0.14
9.41%
6.93%
—
0.17
Dividend per sh฿
0.14
0.12
0.11
0.11
0.12
0.10
0.09
0.08
0.08
0.10
0.09
(5.45%)
(6.72%)
—
27.95
Div yield (avg)%
22.24
21.36
23.63
25.00
26.47
26.30
23.41
24.33
21.79
26.39
7.07
24.33
23.52
76
16.87
Payout ratio%
23.97
25.64
26.33
28.36
27.93
30.87
29.86
27.67
25.09
24.63
29.71
27.93
27.00
10
4.402
Shares (diluted)B
3.934
4.045
3.575
3.560
3.783
3.251
3.077
3.100
2.666
4.444
4.344
(5.62%)
(4.70%)
53
16.12
Buyback yield%
19.09
16.53
14.37
11.72
12.99
10.21
11.19
12.76
14.90
18.81
6.28
12.76
13.68
15
0.627
D/E ratiox
1.621
1.903
2.032
2.236
2.464
2.466
2.536
2.702
2.903
0.829
1.290
2.536
2.350
41
0.693
Enterprise value฿B
1.131
1.156
1.145
1.310
1.399
1.383
1.534
1.563
1.619
0.342
0.139
4.32%
4.17%
34
1,047
LT debt฿M
432.8
512.0
517.8
561.8
620.7
742.6
732.8
803.7
936.0
563.1
355.9
10.75%
10.21%
70
Revenue
฿1.156B
6.06%
1.00×
Cost of revenue
฿805.2M
6.01%
1.00×
Operating expenses
฿171.9M
5.73%
0.97×
Goodwill & intangibles
18.99%
Cash and investments
16.22%
Spread over hurdle
(1.81%)