3.397
Revenue฿B
1.630
1.771
1.931
2.056
2.280
2.465
2.732
2.910
3.232
3.533
3.697
9.15%
8.95%
27
4.85
Revenue growth%
24.04
24.67
25.29
26.82
27.27
24.90
27.89
25.09
22.59
21.49
6.19
24.90
24.99
73
23.86
Gross margin%
18.42
17.14
16.53
14.02
12.25
12.97
14.65
11.70
9.92
11.15
11.49
11.70
13.50
24
25.33
Operating margin%
12.04
9.43
7.20
6.49
7.76
9.60
7.36
7.76
10.59
8.52
5.26
8.52
8.14
32
11.74
Net margin%
25.62
24.19
25.15
27.86
25.54
23.71
21.22
23.11
22.05
21.63
12.35
22.05
23.95
40
33.29
P/E ratio (avg)x
13.80
15.56
15.56
18.01
17.84
19.09
20.53
23.11
23.26
27.29
9.152
23.11
18.55
82
23.87
EV/EBITx
12.19
11.59
11.30
9.970
9.477
9.320
9.608
9.391
8.350
7.097
30.33
9.320
9.542
80
29.91
FCF yield (avg)%
22.08
22.83
21.10
21.87
22.06
19.44
17.47
16.65
14.42
13.99
8.49
16.65
20.27
42
21.35
FCF margin%
1.70
0.40
2.47
3.59
4.02
1.91
3.65
3.53
4.32
3.33
11.25
3.53
3.43
49
1.408
FCF / Net incomex
0.438
0.436
0.408
0.430
0.379
0.369
0.377
0.345
0.364
0.321
0.943
0.364
0.378
89
18.70
ROIC%
28.87
29.63
28.17
30.15
27.80
25.37
23.89
26.77
27.33
30.09
19.07
26.77
27.99
63
17.55
Return on equity%
7.85
8.57
11.47
11.19
11.99
10.29
12.30
13.40
11.43
11.27
10.58
11.43
11.35
23
7.97
Return on assets%
11.96
10.78
11.15
10.99
9.48
7.39
8.10
7.17
7.89
6.49
28.15
7.39
8.79
82
0.03
EPS฿
0.16
0.19
0.21
0.24
0.28
0.34
0.36
0.35
0.37
0.41
0.04
7.69%
9.73%
—
3.99
EPS growth%
14.24
13.97
11.37
12.14
10.33
13.17
14.51
12.79
12.97
11.65
26.12
12.97
12.88
33
0.03
Bookvalue per sh฿
0.12
0.11
0.12
0.11
0.12
0.13
0.13
0.12
0.11
0.10
0.08
(4.46%)
(1.82%)
—
0.17
FCF per share฿
0.24
0.24
0.28
0.30
0.37
0.40
0.46
0.56
0.64
0.77
0.12
15.91%
13.13%
—
0.08
Dividend per sh฿
0.10
0.10
0.11
0.11
0.11
0.12
0.14
0.16
0.18
0.17
0.07
8.48%
6.83%
—
9.40
Div yield (avg)%
6.60
7.14
4.87
2.82
2.20
3.15
0.65
2.28
4.32
4.31
26.60
3.15
3.73
39
15.80
Payout ratio%
10.69
8.46
6.58
3.77
5.34
4.77
2.95
4.82
6.10
7.07
29.56
4.82
5.72
67
8.303
Shares (diluted)B
7.595
8.455
9.397
9.197
10.15
10.47
10.78
9.959
10.68
10.53
8.225
0.74%
4.32%
81
15.83
Buyback yield%
6.45
6.09
5.23
3.33
1.60
2.08
3.70
1.15
3.91
2.91
3.69
2.91
3.52
92
0.929
D/E ratiox
0.878
0.799
0.854
0.927
0.830
0.905
0.885
0.797
0.854
0.838
1.118
0.854
0.854
39
0.533
Enterprise value฿B
3.073
3.122
3.104
3.082
3.604
3.781
3.938
4.447
4.364
4.983
1.065
6.69%
6.29%
14
3.460
LT debt฿B
2.533
2.971
3.047
3.100
3.262
3.835
3.954
4.029
4.630
5.049
2.437
9.13%
7.95%
28
Revenue
฿3.533B
8.95%
1.00×
Cost of revenue
฿2.041B
8.50%
0.96×
Operating expenses
฿883.2M
9.42%
1.04×
Cash and investments
20.43%