0.540
Revenue฿B
0.561
0.599
0.640
0.680
0.727
0.783
0.850
0.916
0.980
1.072
0.565
8.09%
7.35%
51
6.52
Revenue growth%
27.18
25.93
23.74
25.64
24.70
23.24
22.64
21.70
19.28
17.93
21.53
21.70
23.49
90
4.29
Gross margin%
13.29
10.94
8.20
7.98
10.74
8.05
10.43
7.44
8.65
8.60
5.25
8.60
8.62
92
12.28
Operating margin%
1.26
2.12
2.87
0.40
2.96
1.44
0.55
0.40
2.29
2.76
13.39
1.44
1.78
47
26.18
Net margin%
25.19
23.03
23.16
25.97
27.90
27.92
29.67
28.96
27.82
28.45
28.96
28.45
27.86
43
33.09
P/E ratio (avg)x
13.36
12.92
11.88
13.11
12.45
12.49
13.71
14.56
14.07
15.02
9.718
14.07
13.23
9
12.34
EV/EBITx
16.99
19.40
22.17
22.37
23.45
21.64
21.10
22.23
21.07
23.01
18.30
21.64
21.91
14
8.57
FCF yield (avg)%
11.10
10.91
10.88
9.26
8.11
10.35
11.44
13.18
14.02
11.05
20.90
11.44
10.98
14
16.95
FCF margin%
0.92
2.84
0.40
2.10
0.69
0.40
0.40
0.40
0.40
0.40
10.46
0.40
0.40
41
1.464
FCF / Net incomex
0.868
0.937
0.952
0.903
0.819
0.794
0.711
0.791
0.878
0.866
0.630
0.794
0.867
13
21.83
ROIC%
29.06
28.56
28.06
28.53
30.14
27.82
26.58
25.63
23.53
23.29
24.78
25.63
27.94
22
11.96
Return on equity%
1.18
3.62
5.34
5.92
8.48
6.71
5.30
6.54
6.87
7.83
9.11
6.71
6.23
39
3.96
Return on assets%
13.93
13.40
14.01
16.37
17.67
19.83
19.63
18.72
20.81
21.10
15.80
19.83
18.19
68
0.10
EPS฿
0.16
0.16
0.18
0.20
0.22
0.23
0.23
0.27
0.27
0.31
0.10
7.40%
7.41%
—
29.78
EPS growth%
8.96
9.26
8.06
8.40
6.77
5.81
6.42
7.93
6.45
8.41
17.67
6.45
7.99
6
0.11
Bookvalue per sh฿
0.11
0.11
0.11
0.12
0.13
0.13
0.14
0.15
0.16
0.18
0.18
7.45%
6.53%
—
0.05
FCF per share฿
0.12
0.13
0.14
0.13
0.15
0.16
0.16
0.17
0.20
0.19
0.10
5.06%
5.81%
—
0.09
Dividend per sh฿
0.15
0.17
0.19
0.20
0.19
0.22
0.22
0.21
0.23
0.26
0.03
6.43%
5.62%
—
22.98
Div yield (avg)%
8.00
7.90
9.32
9.22
9.59
10.70
9.05
7.17
5.14
7.18
17.37
7.18
8.53
15
15.60
Payout ratio%
15.32
15.70
14.19
14.37
13.75
13.39
12.30
12.01
13.53
12.49
12.57
12.49
13.64
32
2.720
Shares (diluted)B
2.215
2.147
2.286
2.353
2.457
2.498
2.539
2.824
3.137
3.088
2.737
4.68%
2.13%
77
14.88
Buyback yield%
15.49
12.54
10.73
8.05
9.92
10.75
12.57
15.42
13.58
12.45
25.74
12.57
12.49
51
1.162
D/E ratiox
0.849
0.762
0.708
0.770
0.682
0.687
0.643
0.685
0.669
0.721
1.648
0.685
0.698
34
0.538
Enterprise value฿B
0.946
1.036
0.946
1.056
1.178
1.162
1.293
1.316
1.424
1.506
0.693
5.04%
3.52%
21
201.7
LT debt฿M
424.1
363.3
340.5
336.4
360.4
361.7
335.4
305.4
264.4
275.4
213.0
(5.24%)
(5.50%)
29
Revenue
฿1.072B
7.35%
1.00×
Cost of revenue
฿545.9M
6.79%
0.95×
Operating expenses
฿250.9M
8.11%
1.07×
Goodwill & intangibles
15.53%