1.262
Revenue฿B
0.601
0.654
0.713
0.753
0.818
0.888
0.949
1.033
1.089
1.181
1.377
7.63%
7.63%
66
18.32
Revenue growth%
19.61
16.78
14.19
11.67
10.20
9.50
12.41
9.49
12.02
13.80
23.44
12.02
12.21
27
8.71
Gross margin%
14.83
13.55
11.07
12.06
12.53
12.45
14.67
17.13
18.28
17.60
17.58
17.13
14.11
12
13.47
Operating margin%
22.26
24.32
26.69
27.53
29.06
30.68
32.86
32.00
31.65
33.71
20.63
32.00
29.87
25
29.04
Net margin%
6.10
3.69
2.63
1.49
2.75
0.70
3.57
4.30
6.95
5.23
18.31
4.30
3.63
6
18.51
P/E ratio (avg)x
42.75
42.27
49.52
53.88
57.31
59.45
60.73
65.22
74.71
85.35
10.69
65.22
58.38
51
14.04
EV/EBITx
10.86
11.81
12.16
10.64
9.916
9.144
9.672
9.028
9.882
10.58
33.20
9.672
10.25
54
9.71
FCF yield (avg)%
29.53
31.57
29.77
27.66
24.83
27.13
28.56
27.52
28.76
26.23
29.07
27.52
28.11
29
6.48
FCF margin%
21.45
20.40
21.30
21.58
19.32
18.60
21.19
23.25
25.19
26.28
11.07
23.25
21.37
54
1.751
FCF / Net incomex
1.155
1.210
1.193
1.196
1.408
1.626
1.886
2.129
2.075
2.021
0.324
2.021
1.517
84
8.00
ROIC%
6.07
6.17
7.06
4.41
5.51
6.55
6.78
8.22
6.41
5.86
5.86
6.55
6.29
8
18.77
Return on equity%
22.06
22.36
21.92
23.04
24.67
22.91
20.54
20.18
20.01
21.30
29.77
20.54
21.99
40
13.75
Return on assets%
2.65
5.43
6.07
5.55
4.03
1.66
1.61
2.58
3.54
5.26
13.82
2.58
3.79
29
0.16
EPS฿
0.35
0.36
0.41
0.47
0.46
0.53
0.56
0.55
0.56
0.62
0.17
5.88%
6.21%
—
25.25
EPS growth%
12.02
9.04
8.28
7.45
6.96
6.63
8.65
6.36
4.44
3.31
15.05
6.36
7.21
53
0.11
Bookvalue per sh฿
0.08
0.08
0.08
0.09
0.08
0.09
0.10
0.09
0.10
0.11
0.15
5.11%
2.17%
—
0.10
FCF per share฿
0.10
0.10
0.10
0.09
0.08
0.09
0.09
0.08
0.08
0.07
0.23
(3.20%)
(4.58%)
—
0.06
Dividend per sh฿
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.22
(7.46%)
(5.55%)
—
21.63
Div yield (avg)%
26.91
28.96
28.53
29.26
31.85
33.80
34.66
35.74
35.11
35.45
2.86
35.11
32.83
31
7.12
Payout ratio%
12.42
14.43
12.27
15.07
13.42
10.92
11.31
13.12
10.26
11.03
9.40
11.03
12.35
22
2.464
Shares (diluted)B
3.489
4.194
4.098
4.097
4.855
4.943
5.393
5.536
5.638
6.657
2.432
6.52%
7.36%
56
26.59
Buyback yield%
12.84
12.38
10.41
11.57
10.61
8.85
7.51
9.00
8.41
6.92
2.34
8.41
9.70
24
0.874
D/E ratiox
1.898
1.975
1.923
1.900
2.085
2.123
2.250
2.349
2.596
2.956
0.863
2.349
2.104
85
0.403
Enterprise value฿B
1.203
1.239
1.245
1.146
1.146
1.110
1.035
1.121
1.140
1.101
1.132
(0.80%)
(0.87%)
92
0.856
LT debt฿B
1.190
1.345
1.375
1.551
1.819
2.088
2.260
2.537
2.709
2.868
1.033
9.54%
10.79%
6
Revenue
฿1.181B
7.63%
1.00×
Cost of revenue
฿600.2M
7.73%
1.01×
Operating expenses
฿268.6M
7.53%
0.99×
Cash and investments
17.97%