0.702
Revenue฿B
1.323
1.367
1.444
1.489
1.593
1.690
1.764
1.871
1.951
2.094
0.774
5.62%
5.29%
34
17.42
Revenue growth%
7.83
8.77
11.72
14.25
15.89
17.76
18.54
18.84
19.04
17.81
9.35
18.54
16.83
48
13.55
Gross margin%
23.32
26.20
28.84
27.54
26.36
26.16
27.43
29.89
27.27
26.60
3.26
27.27
26.93
11
17.97
Operating margin%
23.48
25.18
26.31
25.79
23.81
21.66
23.96
24.06
26.07
23.19
14.37
23.96
24.01
39
18.75
Net margin%
21.73
22.46
20.88
18.65
16.03
14.98
15.68
14.85
12.16
13.32
8.55
14.85
15.86
11
21.40
P/E ratio (avg)x
38.98
42.26
47.01
54.43
54.70
56.74
67.97
77.63
80.43
94.46
16.23
77.63
55.72
34
14.46
EV/EBITx
33.94
31.46
27.84
27.69
27.20
24.89
23.84
21.97
23.44
25.53
13.29
23.84
26.37
41
21.27
FCF yield (avg)%
1.33
0.40
3.06
2.32
2.24
3.49
2.95
4.24
1.66
0.40
12.90
2.95
2.28
57
15.98
FCF margin%
17.07
19.78
20.26
18.25
20.36
22.07
23.93
22.89
22.32
22.04
6.89
22.32
21.20
43
1.609
FCF / Net incomex
1.038
1.042
1.144
1.142
1.285
1.524
1.577
1.831
1.917
1.980
0.923
1.831
1.405
44
16.93
ROIC%
9.64
6.83
6.25
3.34
6.22
3.42
2.67
0.40
0.83
0.40
7.35
0.83
3.38
40
7.60
Return on equity%
7.11
7.68
8.79
7.81
6.09
5.01
2.18
4.97
5.23
7.63
23.73
5.01
6.60
83
25.70
Return on assets%
12.28
10.97
13.21
15.26
17.65
17.58
15.55
15.92
16.99
15.77
16.59
15.92
15.66
11
1.26
EPS฿
0.72
0.71
0.65
0.58
0.59
0.62
0.53
0.55
0.50
0.51
1.40
(2.68%)
(4.38%)
—
8.36
EPS growth%
7.98
10.05
8.90
10.88
9.76
7.44
8.59
11.10
10.36
7.90
3.71
8.59
9.33
14
1.05
Bookvalue per sh฿
0.22
0.24
0.24
0.24
0.25
0.23
0.21
0.22
0.25
0.27
1.24
2.09%
2.46%
—
0.79
FCF per share฿
2.09
2.21
2.45
2.82
2.89
3.35
3.44
3.34
3.38
3.65
0.36
4.79%
6.88%
—
0.58
Dividend per sh฿
0.61
0.64
0.62
0.57
0.64
0.66
0.60
0.53
0.55
0.54
0.82
(3.15%)
(1.47%)
—
22.58
Div yield (avg)%
16.96
15.28
16.59
16.34
16.47
13.86
13.57
13.94
11.03
9.76
17.74
13.57
14.61
9
24.95
Payout ratio%
1.33
3.41
1.03
0.40
0.40
0.40
0.62
0.40
1.29
0.63
2.64
0.62
0.62
59
1.424
Shares (diluted)B
1.337
1.415
1.296
1.348
1.194
1.152
1.032
0.900
0.912
0.861
1.401
(6.32%)
(3.95%)
35
23.16
Buyback yield%
5.97
3.47
1.54
1.98
0.40
1.52
4.06
1.56
0.40
2.70
7.55
1.56
1.77
54
0.794
D/E ratiox
2.511
2.729
3.237
3.687
4.038
4.493
5.238
5.816
5.909
6.754
0.336
5.816
4.265
35
2.230
Enterprise value฿B
0.957
0.951
1.057
1.047
1.032
0.981
0.890
0.989
0.979
0.865
2.320
(3.48%)
(0.68%)
35
2,106
LT debt฿M
152.0
179.7
202.2
232.9
262.9
264.6
283.8
328.1
375.4
446.2
148.7
11.16%
12.30%
75
Revenue
฿2.094B
5.29%
1.00×
Cost of revenue
฿1.270B
5.40%
1.01×
Operating expenses
฿284.0M
4.86%
0.96×
Goodwill & intangibles
15.75%