0.545
Revenue฿B
0.769
0.787
0.806
0.819
0.855
0.906
0.943
0.995
1.020
1.055
0.610
4.29%
3.73%
6
28.40
Revenue growth%
0.40
1.60
0.40
0.40
0.56
0.62
0.48
2.23
0.77
0.40
7.52
0.62
0.52
41
24.40
Gross margin%
2.53
3.27
1.46
0.40
0.40
0.40
0.40
0.40
1.87
4.51
27.20
0.40
0.93
13
7.61
Operating margin%
3.94
6.02
3.13
5.93
8.20
10.06
12.48
12.07
11.77
11.34
29.34
11.77
9.13
94
12.98
Net margin%
23.46
24.33
25.61
26.01
24.08
22.38
23.38
26.05
28.73
29.75
8.31
26.05
24.97
59
8.480
P/E ratio (avg)x
20.35
20.01
19.31
21.67
22.22
20.44
18.87
20.14
21.00
20.06
34.60
20.14
20.24
57
28.15
EV/EBITx
40.55
45.55
46.04
42.21
46.52
44.92
49.54
51.77
49.39
51.77
16.82
49.54
46.28
38
14.23
FCF yield (avg)%
6.73
8.12
9.95
12.85
14.37
14.77
13.61
11.87
11.75
10.39
8.95
11.87
11.81
79
25.11
FCF margin%
10.00
7.74
9.43
9.11
10.14
9.85
9.39
11.11
12.82
11.60
16.17
11.11
9.92
72
0.731
FCF / Net incomex
0.607
0.617
0.708
0.729
0.733
0.757
0.869
0.883
0.829
0.839
0.623
0.839
0.745
79
9.22
ROIC%
2.71
1.90
1.65
1.21
0.40
0.40
0.40
2.50
0.40
1.49
23.66
0.40
1.35
17
6.52
Return on equity%
1.47
3.28
0.60
2.77
5.11
6.36
8.35
10.43
13.14
15.95
17.20
10.43
5.74
72
25.05
Return on assets%
14.70
14.82
14.21
16.06
13.44
12.02
12.35
15.23
13.27
13.08
13.28
13.08
13.83
31
0.30
EPS฿
0.32
0.31
0.32
0.31
0.35
0.32
0.35
0.39
0.36
0.34
0.32
(0.09%)
0.19%
—
15.82
EPS growth%
15.33
13.33
13.97
16.27
15.19
16.56
13.67
14.75
16.77
17.98
28.68
16.56
15.26
45
0.14
Bookvalue per sh฿
0.08
0.09
0.10
0.11
0.12
0.13
0.14
0.14
0.14
0.15
0.28
5.30%
7.32%
—
0.06
FCF per share฿
0.29
0.31
0.33
0.36
0.37
0.37
0.36
0.39
0.38
0.36
0.20
(0.12%)
2.72%
—
0.11
Dividend per sh฿
0.51
0.58
0.65
0.70
0.70
0.78
0.89
0.87
0.91
0.94
0.29
6.07%
8.30%
—
23.23
Div yield (avg)%
38.25
35.64
34.35
31.95
29.51
30.15
31.98
31.09
30.56
30.25
15.58
30.56
31.52
94
3.60
Payout ratio%
14.79
17.53
15.97
18.93
21.49
21.74
21.59
23.31
20.74
20.01
5.06
21.59
20.37
28
1.597
Shares (diluted)B
2.182
2.456
2.744
2.843
3.411
3.496
4.229
4.438
4.993
5.460
1.626
9.86%
9.64%
79
16.37
Buyback yield%
0.40
0.40
0.40
0.40
0.67
1.48
0.40
0.89
0.52
3.40
23.76
0.89
0.46
26
1.305
D/E ratiox
1.763
1.756
1.802
1.857
1.853
1.718
1.778
2.023
2.003
2.121
0.488
2.003
1.828
83
0.445
Enterprise value฿B
0.563
0.536
0.526
0.520
0.568
0.592
0.576
0.653
0.750
0.710
1.192
4.55%
3.35%
28
748.9
LT debt฿M
424.2
470.5
418.9
463.8
516.1
463.5
449.8
467.6
467.7
520.4
558.9
0.17%
0.86%
88
Revenue
฿1.055B
3.73%
1.00×
Cost of revenue
฿662.0M
3.84%
1.01×
Operating expenses
฿212.0M
4.10%
1.04×
Goodwill & intangibles
16.11%
Spread over hurdle
(3.38%)