0.531
Revenue฿B
1.254
1.287
1.329
1.405
1.477
1.554
1.581
1.605
1.623
1.682
0.557
2.64%
3.23%
17
3.11
Revenue growth%
21.39
21.94
20.82
22.74
22.65
21.94
20.80
22.17
20.49
18.04
22.11
20.80
21.66
27
23.52
Gross margin%
20.18
22.13
22.10
22.16
24.44
22.63
24.61
27.38
28.81
30.00
24.09
27.38
23.53
60
29.48
Operating margin%
20.90
23.39
21.64
21.51
23.18
22.03
24.81
22.33
21.48
22.63
20.16
22.33
22.18
87
27.39
Net margin%
19.57
16.84
16.09
18.98
18.56
18.05
19.48
20.55
21.34
20.28
12.17
20.28
19.23
75
10.45
P/E ratio (avg)x
8.777
8.241
7.056
6.775
6.796
5.857
5.208
5.280
5.144
4.819
33.33
5.208
6.316
19
9.679
EV/EBITx
36.00
39.50
35.74
32.12
29.10
30.76
33.58
36.23
35.65
33.13
27.81
33.58
34.61
30
2.46
FCF yield (avg)%
2.69
2.94
4.97
4.31
5.26
3.32
2.17
3.31
1.96
1.35
10.84
2.17
3.13
78
3.71
FCF margin%
15.28
16.19
17.18
16.73
14.14
12.21
11.45
9.59
7.20
7.55
26.41
9.59
13.18
65
0.839
FCF / Net incomex
2.410
2.665
2.927
3.053
3.633
4.087
4.473
4.398
5.282
6.157
1.227
4.473
3.860
29
28.17
ROIC%
25.93
27.67
24.70
23.14
22.81
24.77
24.23
21.73
23.05
24.42
8.59
24.23
24.33
84
11.18
Return on equity%
5.14
3.59
1.01
0.90
3.32
3.68
3.17
4.07
5.70
4.76
3.85
4.07
3.63
35
26.20
Return on assets%
1.85
0.40
1.63
0.89
3.56
2.27
1.50
0.73
0.40
0.40
13.73
0.73
1.19
88
0.05
EPS฿
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.06
9.54%
6.94%
—
9.82
EPS growth%
13.18
15.50
18.43
18.54
19.26
18.83
21.68
18.82
17.38
17.95
12.24
18.82
18.49
22
0.07
Bookvalue per sh฿
0.04
0.04
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.04
(0.13%)
(2.37%)
—
0.01
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
2.61%
1.93%
—
0.06
Dividend per sh฿
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.40%)
(3.56%)
—
4.10
Div yield (avg)%
12.01
12.11
10.53
12.15
12.18
13.51
12.79
15.28
16.19
15.08
18.14
15.08
12.48
86
25.58
Payout ratio%
28.24
30.21
30.36
32.20
30.15
29.17
26.99
26.33
27.48
27.73
11.90
27.48
28.71
64
7.883
Shares (diluted)B
9.796
10.36
11.54
10.52
10.40
9.822
10.16
10.55
10.05
10.39
7.924
(0.01%)
0.17%
91
23.89
Buyback yield%
22.08
20.88
18.09
19.86
20.45
23.25
23.22
24.76
22.39
24.78
16.22
23.25
22.23
52
1.356
D/E ratiox
1.011
1.107
1.232
1.390
1.558
1.634
1.544
1.663
1.546
1.630
1.621
1.630
1.545
94
91.10
Enterprise value฿M
289.6
278.3
281.4
244.6
226.0
243.7
239.5
225.7
231.4
218.6
205.5
(0.66%)
(2.20%)
19
0.262
LT debt฿B
0.782
0.740
0.772
0.704
0.600
0.637
0.616
0.577
0.627
0.624
1.464
0.79%
(1.43%)
15
Revenue
฿1.682B
3.23%
1.00×
Cost of revenue
฿834.3M
3.47%
1.02×
Operating expenses
฿346.0M
3.46%
1.02×
Cash and investments
21.59%