1.609
Revenue฿B
2.223
2.213
2.280
2.259
2.237
2.232
2.269
2.275
2.345
1.732
1.945
0.76%
0.83%
73
10.16
Revenue growth%
19.49
19.81
19.95
20.13
21.67
19.54
21.63
22.14
20.40
14.78
12.98
21.63
20.26
68
15.51
Gross margin%
21.60
18.83
16.62
14.03
12.50
11.02
11.58
9.00
9.47
5.52
5.03
11.02
13.26
46
28.91
Operating margin%
7.91
5.26
2.60
4.41
4.78
4.49
2.30
4.24
2.19
18.86
22.83
4.24
4.45
28
11.25
Net margin%
28.95
29.24
26.81
28.50
28.52
30.35
29.41
29.67
27.37
19.13
13.49
29.41
28.74
70
12.21
P/E ratio (avg)x
13.03
14.58
14.27
14.42
14.14
14.24
16.24
17.91
18.30
21.83
17.94
16.24
14.34
49
21.86
EV/EBITx
24.13
23.39
23.67
24.97
29.64
34.34
40.60
43.37
50.19
28.60
33.90
40.60
27.31
80
10.16
FCF yield (avg)%
18.60
21.08
23.46
22.10
22.03
24.02
25.42
25.45
27.50
24.87
17.52
25.42
22.78
52
21.09
FCF margin%
29.34
32.11
34.01
34.73
36.54
37.47
35.12
37.21
35.90
4.58
15.17
36.54
34.92
53
0.399
FCF / Net incomex
1.975
1.903
1.973
2.028
1.981
2.154
2.331
2.114
2.294
0.422
0.501
2.154
2.056
28
8.55
ROIC%
8.34
5.68
8.02
7.03
9.89
12.62
12.48
15.28
14.91
17.35
3.51
12.62
9.12
43
17.04
Return on equity%
3.53
3.76
2.80
5.08
4.90
7.02
7.68
9.52
8.24
8.10
24.74
7.68
5.69
58
13.06
Return on assets%
19.81
18.54
20.61
18.52
20.89
18.06
19.88
21.66
19.10
28.47
5.45
19.88
19.46
31
0.28
EPS฿
0.43
0.50
0.49
0.55
0.56
0.54
0.53
0.52
0.58
0.31
0.35
1.06%
4.75%
—
21.92
EPS growth%
30.48
30.91
33.38
31.82
31.87
30.49
27.74
25.98
26.24
23.24
5.31
27.74
30.70
56
0.15
Bookvalue per sh฿
0.25
0.26
0.27
0.28
0.28
0.31
0.35
0.37
0.42
0.10
0.04
8.54%
6.34%
—
0.27
FCF per share฿
0.26
0.29
0.33
0.36
0.42
0.43
0.41
0.45
0.47
0.21
0.07
5.63%
7.49%
—
0.25
Dividend per sh฿
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.12
0.29
(2.70%)
(2.25%)
—
9.87
Div yield (avg)%
28.03
30.65
28.66
28.35
29.93
29.33
32.06
34.70
32.22
10.01
8.28
32.06
29.77
62
5.45
Payout ratio%
21.76
23.75
23.76
21.16
22.90
24.57
22.36
22.72
20.28
10.83
23.56
22.72
22.54
39
3.930
Shares (diluted)B
3.761
3.643
3.914
4.221
3.708
3.752
3.280
2.905
2.825
3.830
3.854
(7.72%)
(2.54%)
44
27.67
Buyback yield%
13.99
14.17
14.26
16.01
13.36
16.06
14.03
11.34
11.22
8.44
19.12
13.36
14.10
60
0.927
D/E ratiox
0.849
0.951
0.891
0.837
0.878
0.875
0.870
0.912
1.011
1.583
0.122
0.878
0.885
65
1.697
Enterprise value฿B
3.124
2.841
2.623
2.816
3.084
3.086
3.262
3.703
3.567
1.616
2.206
4.84%
2.49%
87
0.315
LT debt฿B
0.484
0.479
0.457
0.520
0.489
0.521
0.535
0.498
0.480
1.468
0.602
(1.59%)
2.18%
87
Revenue
฿2.345B
0.83%
1.00×
Cost of revenue
฿1.214B
1.26%
1.04×
Operating expenses
฿346.8M
0.09%
0.93×
Goodwill & intangibles
15.77%
Return on capital
184.42%
Spread over hurdle
175.70%