0.409
Revenue฿B
1.283
1.289
1.321
1.321
1.376
1.379
1.416
1.419
1.425
1.463
0.429
1.24%
1.48%
56
16.01
Revenue growth%
20.45
18.02
15.64
14.25
15.59
15.33
17.78
18.92
18.72
17.89
19.41
17.89
17.84
80
13.68
Gross margin%
10.07
10.33
10.99
10.02
11.98
12.31
12.42
14.56
14.49
14.74
19.89
14.49
12.14
63
16.06
Operating margin%
12.06
10.69
8.40
8.19
7.24
8.60
11.48
9.50
6.89
3.98
3.29
8.60
8.50
89
13.67
Net margin%
19.59
17.12
14.69
13.45
13.65
11.22
11.40
12.77
15.67
17.11
28.00
12.77
14.17
74
34.32
P/E ratio (avg)x
53.18
61.21
64.72
75.18
82.08
88.46
94.40
100.1
109.3
106.2
30.68
100.1
85.27
71
13.25
EV/EBITx
14.97
15.07
14.68
14.24
15.95
15.02
16.56
17.37
17.96
16.51
10.12
16.56
15.51
39
8.86
FCF yield (avg)%
17.66
14.90
16.61
14.38
13.51
11.04
13.09
16.04
16.09
18.21
28.16
16.04
15.47
49
10.15
FCF margin%
10.58
12.53
15.47
16.21
18.37
17.30
15.88
15.18
15.11
16.26
22.56
15.88
15.68
36
0.103
FCF / Net incomex
0.939
1.004
0.894
0.986
0.981
1.071
1.178
1.244
1.146
1.089
0.480
1.146
1.038
60
13.57
ROIC%
5.38
2.62
0.40
1.00
0.70
0.40
0.40
2.92
3.60
1.08
28.68
1.08
1.04
37
3.07
Return on equity%
14.27
12.47
11.05
8.99
11.18
11.54
10.84
11.55
11.50
14.26
28.52
11.54
11.52
88
28.81
Return on assets%
8.55
9.16
9.81
11.16
13.71
13.24
10.29
7.50
6.86
7.26
10.90
7.50
9.49
64
0.05
EPS฿
0.05
0.06
0.05
0.06
0.06
0.05
0.05
0.05
0.06
0.05
0.05
(1.89%)
1.34%
—
8.94
EPS growth%
10.31
12.32
10.81
10.23
11.54
9.27
11.24
8.76
8.02
10.46
17.16
9.27
10.38
26
0.03
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.03
(4.96%)
(5.83%)
—
0.03
FCF per share฿
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.02
6.88%
5.04%
—
0.03
Dividend per sh฿
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.02
0.02
0.02
0.03
(9.33%)
(5.61%)
—
6.55
Div yield (avg)%
12.60
14.80
12.79
12.96
14.64
17.33
18.77
19.41
17.35
16.51
26.19
17.35
15.66
94
10.14
Payout ratio%
33.62
34.44
36.94
36.55
36.28
37.14
39.91
41.70
40.34
41.80
2.82
40.34
37.04
78
6.756
Shares (diluted)B
8.128
9.320
10.74
12.31
11.78
13.56
14.29
15.61
15.78
15.34
6.989
5.42%
6.86%
13
20.11
Buyback yield%
0.40
0.40
0.40
0.40
3.22
1.06
1.22
0.40
0.64
0.89
28.33
0.89
0.52
57
1.752
D/E ratiox
0.666
0.725
0.705
0.745
0.699
0.690
0.726
0.699
0.646
0.737
1.421
0.699
0.702
38
0.712
Enterprise value฿B
0.881
0.939
1.101
1.299
1.347
1.310
1.353
1.515
1.686
1.927
1.075
7.42%
8.26%
93
1,128
LT debt฿M
131.9
137.0
124.8
133.1
136.0
133.4
133.8
132.7
139.9
139.8
225.8
0.55%
0.21%
31
Revenue
฿1.463B
1.48%
1.00×
Cost of revenue
฿960.1M
1.58%
1.01×
Operating expenses
฿199.7M
1.04%
0.96×
Cash and investments
19.06%
Goodwill & intangibles
17.00%
Spread over hurdle
(5.71%)