0.408
Revenue฿B
0.687
0.728
0.763
0.816
0.862
0.918
0.995
1.072
1.135
1.201
0.417
6.86%
6.30%
21
10.46
Revenue growth%
14.61
16.12
15.94
17.04
19.50
18.95
20.27
18.54
16.75
19.45
16.44
18.95
17.79
47
27.74
Gross margin%
12.10
9.58
11.79
12.55
12.38
10.47
13.26
15.90
15.66
13.83
17.82
13.83
12.47
81
11.15
Operating margin%
9.48
7.19
5.51
6.24
4.97
2.03
5.01
7.32
8.28
7.49
4.51
7.32
6.72
73
17.41
Net margin%
6.09
4.39
2.89
1.79
1.74
2.21
4.93
3.94
6.82
7.74
18.01
4.93
4.16
13
18.45
P/E ratio (avg)x
41.98
42.17
41.11
46.80
53.73
51.58
57.99
53.68
57.95
63.31
18.97
57.95
52.63
87
15.60
EV/EBITx
32.68
31.23
31.76
31.89
26.99
24.58
21.74
18.51
18.84
20.39
36.71
20.39
25.79
79
17.50
FCF yield (avg)%
25.37
24.28
23.21
25.84
25.86
27.06
26.74
27.08
26.59
27.64
4.25
27.06
26.22
46
16.50
FCF margin%
24.38
22.30
22.11
22.42
22.48
23.01
24.68
22.59
23.49
24.27
18.59
23.49
22.80
38
0.905
FCF / Net incomex
2.122
2.102
2.275
2.201
2.432
2.296
2.410
2.262
2.509
2.535
0.760
2.410
2.285
11
4.80
ROIC%
25.39
28.16
26.85
25.98
27.95
29.19
27.48
26.68
25.67
24.95
10.29
26.68
26.76
24
18.41
Return on equity%
29.07
29.27
28.99
30.74
33.12
33.34
33.60
35.57
36.70
33.93
29.27
33.93
33.23
14
21.05
Return on assets%
13.27
12.51
13.77
14.63
17.08
14.88
15.84
13.28
11.78
10.04
2.98
13.28
13.53
89
0.92
EPS฿
0.13
0.14
0.13
0.14
0.15
0.14
0.14
0.15
0.15
0.13
0.98
(3.26%)
0.05%
—
13.81
EPS growth%
0.40
0.40
0.40
3.01
3.61
2.36
1.42
2.94
2.79
5.23
23.00
2.79
2.58
60
0.30
Bookvalue per sh฿
1.21
1.33
1.46
1.59
1.55
1.44
1.51
1.45
1.42
1.54
0.26
(0.03%)
3.18%
—
0.91
FCF per share฿
0.18
0.20
0.19
0.18
0.18
0.19
0.19
0.18
0.21
0.22
0.91
3.87%
2.38%
—
0.27
Dividend per sh฿
0.28
0.26
0.28
0.25
0.23
0.23
0.25
0.24
0.22
0.21
0.28
(1.74%)
(2.63%)
—
2.05
Div yield (avg)%
7.21
9.55
12.10
12.19
14.27
16.69
19.66
22.14
19.80
18.24
17.25
19.66
15.48
77
25.23
Payout ratio%
10.23
8.34
10.76
10.50
11.56
11.25
9.87
7.03
8.14
5.28
5.53
8.14
10.05
68
0.823
Shares (diluted)B
1.056
1.054
1.032
1.230
1.299
1.430
1.591
1.702
1.807
2.168
0.782
10.78%
9.45%
92
5.69
Buyback yield%
2.28
1.07
0.40
0.40
0.40
0.92
1.10
1.63
0.55
0.40
17.98
0.92
0.74
26
0.566
D/E ratiox
2.054
2.032
2.030
2.168
2.534
2.661
2.913
3.321
3.893
3.969
1.315
3.321
2.597
24
285.1
Enterprise value฿M
123.9
142.7
138.7
156.3
149.4
167.7
193.0
223.8
241.1
261.9
72.62
11.89%
9.08%
82
701.6
LT debt฿M
253.9
249.0
262.2
315.3
337.0
345.7
355.8
375.1
447.5
478.4
612.1
7.26%
8.36%
38
Revenue
฿1.201B
6.30%
1.00×
Cost of revenue
฿535.5M
6.32%
1.00×
Operating expenses
฿260.4M
6.16%
0.99×
Goodwill & intangibles
16.26%