2.317
Revenue฿B
2.066
2.089
2.139
2.164
2.203
2.241
2.326
2.369
2.388
2.480
2.584
2.40%
2.17%
91
29.34
Revenue growth%
6.97
8.44
7.56
4.94
5.86
8.73
11.65
9.30
8.05
7.81
15.03
8.73
7.93
61
14.11
Gross margin%
9.65
10.62
13.21
12.62
12.08
9.87
7.21
4.51
2.47
4.44
25.30
4.51
9.76
43
7.82
Operating margin%
9.10
7.40
5.49
4.86
2.18
4.47
1.87
0.40
0.40
2.82
19.94
1.87
3.65
73
3.78
Net margin%
18.73
20.09
20.66
22.99
21.91
20.94
21.85
22.54
22.30
22.47
2.96
22.30
21.88
77
32.31
P/E ratio (avg)x
27.09
29.50
28.18
25.96
25.03
25.01
22.20
20.81
21.38
18.64
29.08
21.38
25.02
20
37.74
EV/EBITx
15.32
17.18
15.48
14.10
15.77
17.73
19.23
20.64
20.78
19.15
15.73
19.23
17.45
57
4.15
FCF yield (avg)%
2.54
0.91
2.87
5.04
7.19
8.86
8.32
10.49
12.47
11.74
14.74
10.49
7.76
17
2.19
FCF margin%
11.53
12.05
13.12
16.00
13.46
14.63
14.21
12.60
12.22
12.52
2.31
12.60
12.86
17
1.505
FCF / Net incomex
1.799
1.795
2.013
2.060
2.093
1.990
2.005
2.165
2.142
2.310
0.417
2.142
2.037
93
21.40
ROIC%
8.28
7.53
5.00
2.67
4.98
7.50
8.24
10.01
10.82
8.87
18.59
8.87
7.88
91
24.42
Return on equity%
17.52
15.66
13.74
13.27
11.46
10.79
13.31
11.15
10.22
13.17
4.58
11.15
13.22
43
20.92
Return on assets%
14.96
16.72
15.65
16.10
18.20
15.98
15.40
15.95
17.10
15.87
3.88
15.95
15.97
58
0.12
EPS฿
0.09
0.08
0.07
0.06
0.07
0.06
0.06
0.06
0.06
0.05
0.13
(4.82%)
(4.60%)
—
17.50
EPS growth%
4.26
1.82
0.40
0.40
0.40
3.29
5.36
8.31
7.78
10.21
26.36
7.78
3.78
7
0.43
Bookvalue per sh฿
0.28
0.31
0.33
0.34
0.32
0.32
0.32
0.35
0.32
0.29
0.20
(1.71%)
0.52%
—
0.43
FCF per share฿
0.15
0.15
0.18
0.21
0.23
0.25
0.28
0.29
0.35
0.41
0.30
12.95%
10.78%
—
0.08
Dividend per sh฿
0.47
0.45
0.51
0.52
0.60
0.66
0.70
0.68
0.66
0.70
0.47
3.21%
4.51%
—
4.67
Div yield (avg)%
15.80
16.74
16.93
13.94
11.84
10.16
11.72
13.83
13.24
13.31
29.60
13.24
13.57
26
23.81
Payout ratio%
17.78
16.42
17.61
18.61
18.38
18.75
19.35
21.46
19.83
19.54
17.40
19.54
18.68
92
6.181
Shares (diluted)B
6.566
6.640
6.217
5.948
5.576
5.556
6.081
5.305
5.158
5.021
6.233
(2.07%)
(2.44%)
33
22.42
Buyback yield%
3.19
6.11
9.10
11.68
9.14
6.42
8.19
8.82
10.12
8.79
13.84
8.79
8.80
46
1.311
D/E ratiox
0.985
1.039
1.217
1.199
1.264
1.411
1.483
1.548
1.628
1.902
1.242
1.548
1.337
67
2.087
Enterprise value฿B
1.058
0.965
0.860
0.811
0.757
0.711
0.665
0.653
0.619
0.681
1.897
(2.10%)
(5.34%)
57
1.912
LT debt฿B
0.445
0.454
0.411
0.364
0.315
0.340
0.314
0.330
0.311
0.293
1.319
(1.41%)
(3.87%)
84
Revenue
฿2.480B
2.17%
1.00×
Cost of revenue
฿1.326B
1.87%
0.97×
Operating expenses
฿499.0M
2.49%
1.03×
Property and equipment
16.29%
Goodwill & intangibles
15.95%