0.342
Revenue฿B
0.844
0.882
0.892
0.908
0.934
0.974
1.015
1.068
1.116
1.153
0.371
4.31%
3.52%
85
20.38
Revenue growth%
20.03
21.48
23.39
21.13
18.94
16.34
17.68
20.60
20.51
22.64
28.91
20.51
20.56
52
15.58
Gross margin%
25.47
28.20
29.76
28.92
30.52
29.71
27.61
24.73
26.17
26.06
26.00
26.17
27.91
95
26.26
Operating margin%
18.10
19.16
18.54
17.83
16.47
13.95
11.81
13.67
11.75
14.02
29.17
13.67
15.25
34
23.86
Net margin%
10.73
8.96
8.18
5.25
7.47
10.25
12.84
11.18
12.59
9.98
11.86
11.18
10.12
29
21.87
P/E ratio (avg)x
20.21
21.42
19.49
20.21
20.33
20.53
19.99
18.35
20.04
19.85
22.74
19.99
20.12
7
33.55
EV/EBITx
40.06
36.47
34.69
37.79
37.90
40.29
38.29
36.59
33.92
37.13
20.59
37.13
37.46
32
22.82
FCF yield (avg)%
8.35
6.17
8.28
9.68
8.08
10.31
11.39
11.87
11.54
12.64
21.08
11.54
9.99
70
29.45
FCF margin%
24.01
23.08
21.58
21.31
19.86
21.44
22.77
20.17
20.32
22.08
29.07
21.44
21.51
30
1.372
FCF / Net incomex
2.647
3.153
3.504
3.475
3.688
3.942
4.455
4.342
5.143
4.950
0.924
4.455
3.815
80
27.44
ROIC%
18.17
15.86
18.75
16.89
18.41
18.04
15.35
14.57
11.99
13.20
15.91
14.57
16.37
9
12.48
Return on equity%
31.95
33.42
34.53
32.27
34.75
35.00
35.94
38.09
35.64
33.55
18.44
35.64
34.64
94
7.80
Return on assets%
28.37
31.00
28.01
27.84
26.72
27.68
25.60
23.43
23.98
22.86
19.12
23.98
27.20
78
0.25
EPS฿
0.13
0.15
0.15
0.14
0.16
0.18
0.19
0.19
0.19
0.18
0.27
1.69%
2.16%
—
27.65
EPS growth%
4.62
4.37
5.74
6.11
8.52
8.53
8.60
8.28
10.31
8.01
6.02
8.53
8.15
7
0.10
Bookvalue per sh฿
0.17
0.18
0.20
0.19
0.21
0.22
0.22
0.24
0.26
0.28
0.34
5.25%
4.75%
—
0.25
FCF per share฿
0.17
0.16
0.18
0.20
0.23
0.22
0.22
0.24
0.25
0.27
0.26
3.06%
5.84%
—
0.25
Dividend per sh฿
0.07
0.06
0.07
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.06
(0.61%)
0.35%
—
9.97
Div yield (avg)%
20.13
18.81
17.67
18.93
16.80
16.52
16.80
17.46
14.94
13.73
28.45
16.52
17.13
27
26.65
Payout ratio%
27.80
30.14
32.41
29.90
28.57
25.93
25.22
27.44
27.25
25.43
20.29
25.93
27.62
71
612.7
Shares (diluted)M
642.7
684.1
686.6
685.5
749.1
837.7
906.9
879.2
979.3
972.8
616.5
5.36%
4.80%
64
27.63
Buyback yield%
21.20
21.20
23.92
24.63
25.43
24.96
22.06
20.35
17.42
16.68
12.58
20.35
21.63
78
0.749
D/E ratiox
1.059
0.963
0.851
0.727
0.626
0.676
0.612
0.616
0.621
0.669
0.551
0.621
0.672
64
970.3
Enterprise value฿M
644.7
643.8
646.8
590.0
580.0
620.8
569.0
626.8
691.9
642.5
208.2
2.07%
0.88%
36
146.1
LT debt฿M
789.5
745.3
810.7
880.6
938.9
920.3
876.8
801.4
857.4
813.6
936.9
(2.82%)
0.26%
9
Revenue
฿1.153B
3.52%
1.00×
Cost of revenue
฿795.0M
3.37%
0.99×
Operating expenses
฿127.8M
4.03%
1.05×
Cash and investments
21.94%
Goodwill & intangibles
14.23%
Spread over hurdle
(3.07%)