4.085
Revenue฿B
3.528
3.603
3.683
3.853
3.974
4.174
4.224
4.412
4.465
4.237
4.599
2.99%
2.69%
68
24.16
Revenue growth%
15.71
15.51
14.33
15.64
12.94
15.19
15.03
13.76
13.46
22.87
26.08
13.76
15.11
48
10.93
Gross margin%
19.93
22.74
24.68
24.74
25.55
24.59
23.15
22.65
21.29
15.44
26.44
23.15
22.95
48
20.54
Operating margin%
18.50
17.69
17.13
14.39
13.98
11.70
13.53
11.10
11.64
19.49
5.85
11.70
14.18
74
23.34
Net margin%
4.13
3.79
3.09
4.40
1.60
3.37
4.90
5.75
2.77
21.72
7.45
3.37
3.58
79
33.38
P/E ratio (avg)x
18.23
19.23
18.27
21.26
24.16
23.71
22.63
26.50
26.66
8.240
7.767
24.16
21.94
63
33.22
EV/EBITx
15.52
14.58
13.12
11.27
10.74
10.78
10.80
9.882
8.872
14.73
13.70
10.74
11.04
37
10.69
FCF yield (avg)%
13.17
12.29
10.88
12.70
13.77
13.49
13.96
15.33
16.29
13.92
24.75
13.96
13.63
26
4.57
FCF margin%
16.80
16.47
14.50
14.95
12.12
9.65
7.59
7.28
4.99
22.50
15.99
7.59
13.31
40
0.514
FCF / Net incomex
0.774
0.899
0.885
0.930
0.934
0.904
0.921
0.875
0.982
0.235
1.762
0.921
0.902
75
25.19
ROIC%
13.24
15.17
17.35
17.45
17.10
19.56
19.81
16.92
16.92
24.48
2.02
17.10
17.01
75
12.58
Return on equity%
17.53
19.95
18.97
16.08
15.75
13.69
15.30
13.68
15.06
9.80
24.44
15.06
15.92
26
9.61
Return on assets%
33.10
34.90
34.41
36.88
39.41
40.77
38.46
37.17
36.74
28.34
12.15
38.46
36.81
45
0.04
EPS฿
0.12
0.13
0.16
0.16
0.18
0.19
0.22
0.26
0.31
0.04
0.04
14.15%
13.40%
—
20.91
EPS growth%
15.01
15.71
15.18
17.79
20.46
21.36
22.24
24.26
24.30
29.55
2.71
22.24
19.12
39
0.07
Bookvalue per sh฿
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.09
0.06
0.01
7.29%
8.55%
—
0.06
FCF per share฿
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.06
0.08
(0.68%)
(1.89%)
—
0.06
Dividend per sh฿
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.02
0.02
3.51%
1.09%
—
25.99
Div yield (avg)%
30.59
28.78
30.07
30.12
29.97
29.70
29.45
30.72
32.31
11.95
28.16
29.97
30.02
35
29.71
Payout ratio%
19.47
21.91
22.61
23.82
22.17
20.47
20.45
17.98
18.82
25.69
15.42
20.45
20.46
84
24.89
Shares (diluted)B
19.42
18.55
19.72
21.10
17.85
16.82
17.74
15.62
15.51
25.74
25.66
(5.97%)
(3.82%)
79
3.18
Buyback yield%
8.72
9.47
7.00
7.23
7.59
5.31
2.67
4.32
3.59
17.15
5.84
4.32
7.12
80
0.581
D/E ratiox
1.229
1.311
1.461
1.382
1.276
1.233
1.231
1.125
1.252
1.486
1.614
1.233
1.242
37
3.532
Enterprise value฿B
1.367
1.430
1.432
1.431
1.367
1.333
1.308
1.422
1.314
2.242
1.314
(1.70%)
(1.88%)
68
3.568
LT debt฿B
1.135
1.257
1.322
1.520
1.690
1.855
2.183
2.467
2.534
2.857
4.287
10.77%
9.50%
81
Revenue
฿4.465B
2.69%
1.00×
Cost of revenue
฿2.832B
2.78%
1.01×
Operating expenses
฿755.4M
2.77%
1.01×
Goodwill & intangibles
16.76%
Spread over hurdle
(3.34%)