0.655
Revenue฿B
0.958
0.966
0.950
0.966
0.974
0.997
1.022
1.005
1.022
1.038
0.675
1.27%
0.73%
17
5.78
Revenue growth%
11.50
10.42
11.94
14.92
15.72
17.51
18.80
20.60
18.65
21.20
16.57
18.80
16.62
86
9.60
Gross margin%
30.49
31.41
30.26
27.77
26.57
28.79
26.06
24.63
21.91
22.67
12.26
24.63
27.17
62
13.98
Operating margin%
18.84
19.62
21.86
23.42
24.32
22.66
24.06
24.42
22.13
24.59
22.71
24.06
23.04
46
26.18
Net margin%
20.50
20.54
23.38
25.47
25.44
27.02
29.04
29.54
29.47
31.13
15.16
29.47
26.25
28
30.07
P/E ratio (avg)x
23.69
24.19
24.79
25.75
25.12
28.43
30.73
33.45
32.17
29.34
19.76
30.73
27.09
23
33.51
EV/EBITx
16.93
17.68
17.28
15.81
14.20
14.74
14.73
14.35
14.54
13.64
33.07
14.54
14.74
51
26.59
FCF yield (avg)%
6.70
4.69
6.24
5.06
4.45
2.57
4.57
7.55
4.60
2.74
19.06
4.57
4.65
47
11.26
FCF margin%
5.07
2.32
2.40
2.66
2.65
0.56
2.66
5.38
6.29
8.75
5.19
5.38
2.66
92
1.213
FCF / Net incomex
0.789
0.770
0.887
0.861
0.953
1.116
1.152
1.231
1.459
1.448
1.206
1.231
1.034
46
6.02
ROIC%
12.22
9.66
10.64
12.50
11.11
13.86
11.26
10.79
13.34
10.50
4.68
11.26
11.18
19
9.73
Return on equity%
30.68
29.28
27.94
26.67
25.74
26.80
25.72
27.01
28.37
27.61
18.35
27.01
27.31
91
6.63
Return on assets%
9.87
9.99
12.08
13.18
10.28
11.84
9.73
10.16
10.31
7.69
27.52
10.16
10.22
80
0.07
EPS฿
0.26
0.28
0.30
0.29
0.30
0.27
0.27
0.29
0.28
0.25
0.08
(3.42%)
(1.26%)
—
3.09
EPS growth%
5.75
6.83
7.08
6.46
6.90
4.12
5.58
6.95
7.14
7.54
9.47
6.95
6.87
58
0.09
Bookvalue per sh฿
0.12
0.12
0.11
0.11
0.12
0.10
0.10
0.10
0.09
0.07
0.22
(8.53%)
(4.47%)
—
0.19
FCF per share฿
0.22
0.23
0.21
0.22
0.24
0.22
0.23
0.24
0.23
0.26
0.11
1.06%
1.66%
—
0.28
Dividend per sh฿
0.26
0.29
0.29
0.33
0.38
0.38
0.42
0.46
0.45
0.55
0.21
7.29%
9.31%
—
27.20
Div yield (avg)%
2.72
0.84
1.99
4.01
3.91
2.07
0.40
0.40
0.40
0.40
27.58
0.40
1.41
62
29.78
Payout ratio%
23.54
21.62
18.83
20.83
19.57
17.78
17.77
19.90
17.73
16.09
5.47
17.77
19.20
47
1.418
Shares (diluted)B
1.133
1.247
1.220
1.357
1.447
1.358
1.492
1.548
1.480
1.519
1.485
0.98%
2.64%
95
29.30
Buyback yield%
6.43
5.94
8.83
11.07
9.97
7.61
9.64
10.44
12.00
12.89
15.38
10.44
9.81
75
0.630
D/E ratiox
1.272
1.154
1.238
1.092
1.016
1.098
0.997
1.062
1.173
1.267
1.311
1.098
1.126
10
1,125
Enterprise value฿M
95.52
87.22
81.29
79.34
81.52
72.79
66.84
64.10
60.70
58.95
670.1
(6.28%)
(5.76%)
94
0.220
LT debt฿B
0.727
0.753
0.643
0.610
0.588
0.626
0.646
0.671
0.572
0.557
1.030
(1.08%)
(2.74%)
28
Revenue
฿1.038B
0.73%
1.00×
Cost of revenue
฿642.1M
0.76%
1.00×
Operating expenses
฿133.8M
0.81%
1.01×
Cash and investments
16.99%