1.174
Revenue฿B
1.378
1.416
1.435
1.466
1.456
1.502
1.524
1.499
1.473
1.458
1.286
0.04%
0.65%
25
5.75
Revenue growth%
27.57
26.70
28.46
30.22
28.16
29.05
30.43
28.95
31.71
33.51
9.20
30.43
29.00
28
28.70
Gross margin%
22.59
22.35
21.11
21.79
18.97
16.26
18.02
16.68
17.37
17.83
3.53
17.37
18.50
37
3.81
Operating margin%
15.37
14.59
12.40
12.32
14.75
12.30
9.89
9.50
7.38
4.65
24.37
9.50
12.31
78
4.91
Net margin%
20.65
22.81
20.30
18.14
20.88
20.50
23.46
25.27
24.62
23.60
19.00
23.60
21.84
68
13.31
P/E ratio (avg)x
30.41
29.99
31.76
33.60
34.22
34.96
33.81
35.95
41.45
41.14
10.44
35.95
34.02
54
16.47
EV/EBITx
13.29
13.22
11.87
12.37
12.05
13.25
12.33
11.52
10.60
9.454
11.02
11.52
12.19
81
25.56
FCF yield (avg)%
11.59
12.08
13.36
16.13
13.13
10.38
10.81
9.56
10.10
10.94
21.35
10.38
11.26
80
4.54
FCF margin%
21.46
18.95
18.48
20.59
22.44
24.77
23.43
26.38
28.29
28.49
19.75
26.38
22.93
58
0.952
FCF / Net incomex
2.150
2.162
2.144
2.368
2.806
2.695
3.007
3.260
3.698
3.780
1.582
3.260
2.751
77
28.04
ROIC%
8.18
5.26
3.31
0.49
2.75
4.17
6.07
3.37
3.83
3.51
18.50
3.83
3.67
26
5.27
Return on equity%
5.14
3.08
5.40
7.55
7.20
8.73
9.75
10.97
12.81
12.42
10.79
10.97
8.14
11
11.47
Return on assets%
10.85
10.53
8.89
9.35
11.67
10.06
12.70
11.67
13.21
15.78
25.43
12.70
11.26
83
0.54
EPS฿
0.32
0.30
0.27
0.28
0.26
0.28
0.25
0.25
0.22
0.21
0.57
(4.19%)
(5.41%)
—
13.60
EPS growth%
18.61
19.55
17.38
18.49
18.96
20.73
23.04
22.23
22.99
20.69
17.46
22.23
20.12
19
0.59
Bookvalue per sh฿
0.71
0.77
0.89
0.83
0.91
0.96
0.96
1.05
1.08
1.02
0.31
2.30%
3.91%
—
0.18
FCF per share฿
0.24
0.25
0.28
0.32
0.37
0.36
0.41
0.41
0.41
0.46
0.28
4.34%
7.59%
—
0.31
Dividend per sh฿
0.35
0.34
0.36
0.39
0.38
0.36
0.39
0.43
0.41
0.47
0.22
4.30%
3.39%
—
25.90
Div yield (avg)%
7.57
9.56
10.52
10.20
10.31
11.73
13.01
15.24
12.61
10.00
19.89
12.61
10.41
44
13.74
Payout ratio%
15.79
18.50
16.16
18.84
16.70
19.39
20.46
18.92
19.30
19.60
26.25
19.39
18.88
56
2.404
Shares (diluted)B
2.922
2.627
2.669
2.570
2.539
2.412
2.264
2.331
2.612
2.708
2.337
1.30%
(0.36%)
56
4.93
Buyback yield%
19.35
16.80
14.23
16.88
19.29
21.88
19.31
21.69
20.42
18.34
28.60
20.42
19.30
62
0.143
D/E ratiox
0.728
0.776
0.780
0.713
0.612
0.591
0.566
0.494
0.453
0.387
1.191
0.494
0.601
41
1.191
Enterprise value฿B
0.120
0.111
0.126
0.129
0.121
0.137
0.142
0.140
0.132
0.128
1.010
1.20%
0.53%
34
0.488
LT debt฿B
0.797
0.883
0.834
0.815
0.849
0.937
0.999
1.152
1.162
1.346
0.145
9.66%
5.22%
94
Revenue
฿1.458B
0.65%
1.00×
Cost of revenue
฿836.2M
1.04%
1.04×
Operating expenses
฿316.9M
0.29%
0.96×
Cash and investments
16.45%