3.820
Revenue฿B
3.921
4.024
4.125
4.272
4.412
4.569
4.669
4.929
5.241
5.505
4.059
4.53%
3.92%
46
13.52
Revenue growth%
23.17
24.62
23.10
25.79
23.45
21.36
20.76
18.36
20.76
18.60
21.59
20.76
22.23
67
19.27
Gross margin%
2.20
0.40
0.99
0.40
1.13
0.54
0.85
0.40
0.40
3.09
20.10
0.54
0.70
28
6.23
Operating margin%
13.63
12.89
14.65
13.47
11.05
13.18
14.95
14.52
17.45
17.63
6.23
14.95
14.07
56
27.92
Net margin%
15.98
16.07
14.73
14.79
12.75
12.68
11.15
8.99
6.30
4.92
26.86
8.99
12.71
18
24.91
P/E ratio (avg)x
7.005
6.466
6.194
6.815
7.440
7.104
7.413
7.467
6.653
7.366
36.98
7.366
7.054
14
32.33
EV/EBITx
16.17
16.86
18.03
20.17
21.42
24.45
26.15
29.50
30.62
32.94
21.13
29.50
22.94
60
13.21
FCF yield (avg)%
3.56
0.70
0.40
1.17
1.63
3.82
6.59
4.46
3.39
1.00
8.93
3.82
2.51
18
29.60
FCF margin%
26.10
23.56
24.77
26.23
27.75
26.57
29.30
31.89
32.02
31.27
10.39
31.27
27.16
24
0.354
FCF / Net incomex
0.768
0.717
0.666
0.729
0.737
0.793
0.727
0.686
0.616
0.546
0.171
0.686
0.722
43
13.32
ROIC%
25.98
25.03
23.53
22.59
20.76
20.42
21.74
23.76
26.26
25.47
12.75
23.76
23.65
44
21.04
Return on equity%
16.48
14.22
14.24
16.53
17.78
16.43
17.93
20.78
19.59
20.64
12.75
19.59
17.15
75
28.35
Return on assets%
27.16
29.54
29.76
27.15
29.14
28.37
28.81
29.72
28.05
28.64
15.59
28.64
28.73
17
0.21
EPS฿
0.08
0.08
0.07
0.06
0.05
0.06
0.05
0.06
0.05
0.05
0.22
(0.68%)
(4.54%)
—
13.06
EPS growth%
1.27
2.20
0.40
0.40
0.98
0.40
0.40
0.40
0.40
0.40
11.60
0.40
0.40
86
0.28
Bookvalue per sh฿
0.18
0.20
0.18
0.20
0.20
0.22
0.21
0.19
0.20
0.19
0.28
(0.59%)
1.33%
—
0.21
FCF per share฿
0.41
0.48
0.56
0.60
0.65
0.73
0.83
0.94
0.95
1.05
0.21
10.08%
10.45%
—
0.10
Dividend per sh฿
0.30
0.30
0.29
0.31
0.32
0.32
0.33
0.34
0.33
0.36
0.16
2.35%
2.23%
—
19.31
Div yield (avg)%
14.04
16.40
18.13
17.01
16.96
19.69
20.00
17.62
18.34
18.91
11.34
18.91
17.87
80
29.42
Payout ratio%
32.13
34.03
35.52
38.48
40.76
41.01
43.91
43.29
43.90
41.66
7.44
43.29
40.89
73
6.709
Shares (diluted)B
7.661
8.162
7.654
7.257
6.761
6.928
7.008
6.819
7.197
7.390
6.605
1.79%
0.53%
75
12.87
Buyback yield%
16.50
15.45
16.96
14.57
15.35
13.07
11.11
11.84
13.66
11.24
21.40
11.84
14.12
16
0.155
D/E ratiox
0.305
0.340
0.324
0.349
0.362
0.406
0.456
0.491
0.557
0.627
0.573
0.491
0.384
57
5.523
Enterprise value฿B
2.326
2.508
2.719
3.106
3.707
4.227
4.608
5.485
5.521
5.588
0.373
8.56%
9.25%
61
1.509
LT debt฿B
2.335
2.277
2.674
2.591
2.665
2.760
2.802
3.134
3.564
4.138
2.827
9.19%
6.32%
22
Revenue
฿5.505B
3.92%
1.00×
Cost of revenue
฿3.697B
4.04%
1.01×
Operating expenses
฿882.0M
4.30%
1.04×
Cash and investments
17.02%
Property and equipment
15.05%
Spread over hurdle
52.69%