0.889
Revenue฿B
0.738
0.810
0.847
0.929
1.018
1.082
1.181
1.255
1.335
1.407
0.958
6.69%
7.63%
20
17.89
Revenue growth%
18.74
20.53
19.14
20.11
20.85
19.47
16.96
17.40
14.94
14.05
17.59
16.96
18.94
50
9.04
Gross margin%
5.65
7.07
8.93
7.73
9.41
12.21
11.37
12.82
10.19
7.71
11.64
11.37
9.17
50
26.28
Operating margin%
7.13
9.48
6.57
6.40
8.25
9.81
11.07
10.28
12.32
10.82
8.62
10.82
9.65
11
29.16
Net margin%
14.70
16.71
19.09
19.36
19.56
21.35
21.81
18.92
20.26
19.72
22.31
20.26
19.46
17
34.19
P/E ratio (avg)x
13.47
15.26
17.00
19.57
19.38
20.43
19.97
19.22
20.17
20.09
6.845
20.09
19.48
17
14.33
EV/EBITx
27.72
28.24
27.37
26.88
28.04
29.98
32.17
34.73
41.26
45.45
16.36
34.73
29.11
74
8.19
FCF yield (avg)%
23.30
24.90
22.83
23.94
20.96
19.49
17.13
18.45
18.35
18.82
20.42
18.45
20.22
55
14.23
FCF margin%
22.91
25.87
25.98
28.33
27.16
26.08
25.05
23.36
26.08
25.86
23.69
25.86
25.92
40
1.093
FCF / Net incomex
1.470
1.712
1.947
2.298
2.344
2.730
2.747
2.728
2.616
2.620
0.414
2.728
2.480
58
8.33
ROIC%
0.65
1.23
1.71
3.09
1.87
0.40
2.35
2.91
5.49
7.69
6.26
2.91
2.11
84
7.21
Return on equity%
13.08
12.61
10.86
10.05
11.19
12.55
12.23
14.02
13.30
12.50
16.78
12.55
12.53
86
9.51
Return on assets%
18.82
16.09
16.09
18.88
19.55
21.55
19.73
16.74
16.98
17.17
24.17
17.17
17.99
47
0.01
EPS฿
0.01
—
—
—
—
—
—
—
—
—
0.01
(5.60%)
(4.23%)
—
15.26
EPS growth%
2.95
0.83
0.40
1.30
0.40
0.76
0.40
0.40
1.39
2.04
24.07
0.76
0.79
75
0.02
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
1.99%
3.05%
—
0.01
FCF per share฿
0.02
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.05
0.06
0.02
9.66%
9.08%
—
0.02
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
5.40%
3.88%
—
10.24
Div yield (avg)%
3.10
1.45
0.40
2.24
3.06
3.82
5.00
5.63
6.02
7.10
23.57
5.63
3.46
70
4.43
Payout ratio%
14.78
12.49
13.84
11.40
13.96
13.64
11.95
11.77
10.35
8.45
18.67
11.77
12.22
6
22.25
Shares (diluted)B
37.74
36.83
35.56
38.60
45.83
53.97
51.68
57.92
63.95
69.14
22.14
8.57%
7.58%
88
14.44
Buyback yield%
16.35
18.35
18.18
16.03
18.08
15.63
16.58
13.71
14.75
17.14
2.43
15.63
16.46
79
1.181
D/E ratiox
0.877
1.014
1.070
1.187
1.166
1.110
1.183
1.368
1.486
1.471
0.401
1.368
1.175
20
0.882
Enterprise value฿B
0.918
0.830
0.913
0.832
0.913
0.789
0.750
0.825
0.776
0.775
1.127
(3.22%)
(2.13%)
24
1.114
LT debt฿B
0.709
0.827
0.903
0.990
1.157
1.275
1.254
1.426
1.490
1.563
0.288
6.21%
10.01%
62
Revenue
฿1.407B
7.63%
1.00×
Cost of revenue
฿864.2M
7.71%
1.01×
Operating expenses
฿344.7M
7.50%
0.99×
Goodwill & intangibles
16.26%
Spread over hurdle
(3.47%)