3.408
Revenue฿M
7.239
7.160
7.114
7.159
7.212
7.380
7.399
7.352
7.428
7.562
3.691
0.95%
0.72%
34
21.59
Revenue growth%
11.40
13.35
15.35
13.56
12.76
14.58
14.42
15.02
13.24
14.40
11.94
14.42
13.98
94
12.26
Gross margin%
0.40
1.64
2.72
1.13
1.84
3.14
3.24
1.68
4.00
2.80
28.38
3.14
2.28
64
5.90
Operating margin%
18.17
18.70
20.40
23.15
24.49
25.98
23.18
20.40
22.25
24.03
17.44
23.18
22.70
18
17.63
Net margin%
23.40
21.12
19.43
22.02
24.62
22.65
24.43
26.59
25.42
23.71
18.48
24.43
23.55
55
9.913
P/E ratio (avg)x
7.482
7.831
7.419
6.928
7.507
8.302
9.117
9.769
9.583
9.107
30.78
9.117
8.066
12
29.10
EV/EBITx
14.53
14.78
16.82
17.16
17.26
17.86
17.61
18.85
20.96
20.79
15.34
18.85
17.43
71
9.50
FCF yield (avg)%
16.57
18.17
16.49
17.94
18.62
19.93
21.78
22.55
25.33
24.56
17.02
22.55
19.27
54
11.64
FCF margin%
26.54
23.72
23.75
23.03
22.40
24.06
21.32
18.68
15.83
17.57
4.25
18.68
22.72
40
1.392
FCF / Net incomex
1.519
1.360
1.396
1.212
1.287
1.196
1.172
1.091
1.009
0.938
0.228
1.091
1.204
18
29.00
ROIC%
29.58
27.61
29.18
31.68
32.49
32.91
34.93
36.73
36.94
35.10
3.94
35.10
32.70
66
5.18
Return on equity%
22.60
22.73
20.74
23.62
26.30
24.16
21.78
23.32
22.04
23.77
21.60
23.32
23.03
53
11.99
Return on assets%
13.76
14.26
16.96
14.67
12.92
12.02
13.44
15.89
14.69
16.29
24.96
14.69
14.47
14
0.01
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.49%)
(1.41%)
—
10.53
EPS growth%
5.74
8.68
11.52
11.36
8.92
9.02
10.09
10.44
11.17
11.11
4.60
10.44
10.27
66
0.01
Bookvalue per sh฿
—
—
—
—
—
—
—
—
—
—
0.01
7.62%
7.86%
—
0.01
FCF per share฿
0.01
—
—
—
—
—
—
—
—
—
—
(1.10%)
(0.96%)
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.53%
4.62%
—
10.36
Div yield (avg)%
10.23
8.21
5.55
4.08
6.57
4.48
5.96
5.25
7.04
8.58
27.58
5.96
6.26
57
22.52
Payout ratio%
7.36
9.53
10.50
12.95
15.84
13.35
13.54
15.09
16.24
18.27
15.73
15.09
13.45
17
566.0
Shares (diluted)M
617.3
594.9
583.0
620.5
575.6
558.8
511.1
572.0
564.0
558.9
567.3
(0.59%)
(0.94%)
28
26.82
Buyback yield%
15.77
17.87
17.77
20.36
21.70
18.88
16.60
17.29
16.96
15.65
24.68
16.96
17.53
61
0.359
D/E ratiox
1.864
2.193
2.337
2.621
2.809
2.750
2.773
2.765
2.644
2.751
0.391
2.751
2.697
75
9.099
Enterprise value฿M
6.432
6.501
7.030
6.618
7.637
7.349
8.280
7.870
8.736
8.104
6.268
1.19%
1.85%
21
2.670
LT debt฿M
5.210
4.855
4.388
4.034
4.255
4.600
4.748
4.773
5.235
5.435
7.512
5.02%
(0.16%)
65
Revenue
฿7.562M
0.72%
1.00×
Cost of revenue
฿5.294M
0.72%
1.00×
Operating expenses
฿1.233M
1.20%
1.05×
Cash and investments
17.35%
Spread over hurdle
(4.95%)