1.079
Revenue฿B
4.263
4.533
4.732
4.968
5.154
5.493
5.820
6.275
6.607
6.865
1.167
5.90%
5.42%
61
8.48
Revenue growth%
6.09
7.19
4.48
6.37
5.31
3.79
6.31
8.05
7.88
5.32
11.57
6.31
6.20
66
5.14
Gross margin%
21.64
21.05
23.16
23.70
22.76
23.63
21.43
19.57
19.70
18.07
18.64
19.70
21.53
77
4.30
Operating margin%
20.30
18.00
16.03
18.11
17.23
18.11
16.16
14.69
12.95
11.97
21.18
14.69
16.69
91
14.71
Net margin%
24.46
22.42
20.85
21.75
22.97
25.54
23.37
24.23
21.66
20.95
15.80
23.37
22.70
92
23.41
P/E ratio (avg)x
30.67
34.58
35.50
35.28
34.75
34.08
37.65
36.91
35.15
33.41
20.54
35.15
34.95
15
22.23
EV/EBITx
23.00
22.09
25.39
25.81
24.62
27.83
31.50
30.87
36.00
33.79
12.35
31.50
26.82
74
22.63
FCF yield (avg)%
16.22
17.60
15.52
16.68
17.27
17.71
18.98
21.81
24.45
23.17
6.83
21.81
17.66
32
3.42
FCF margin%
15.66
15.07
14.04
12.17
13.06
11.78
9.98
9.01
10.57
7.93
12.74
9.98
11.97
64
1.369
FCF / Net incomex
1.450
1.591
1.563
1.822
1.791
1.991
2.324
2.247
2.459
2.458
1.714
2.324
1.907
90
7.70
ROIC%
16.98
17.78
20.75
17.79
15.81
17.95
15.66
14.21
13.73
13.80
10.77
14.21
16.40
36
18.62
Return on equity%
21.17
18.64
17.20
16.31
18.66
19.27
21.45
20.44
20.00
21.65
11.21
20.44
19.63
78
21.08
Return on assets%
2.03
3.84
4.52
2.86
0.55
0.40
1.30
0.40
2.94
4.14
13.96
1.30
2.44
86
12.53
EPS฿
5.92
5.78
5.80
6.17
6.11
6.86
6.69
6.90
6.42
6.97
13.28
2.69%
2.86%
—
18.68
EPS growth%
17.56
17.04
16.29
15.84
18.64
17.48
16.48
18.68
20.77
23.14
10.88
18.68
17.52
59
8.83
Bookvalue per sh฿
12.10
12.63
13.15
12.75
13.97
14.04
13.23
14.86
13.62
13.56
3.48
(0.58%)
2.34%
—
6.04
FCF per share฿
5.59
5.55
5.77
6.44
6.85
7.35
8.06
7.63
8.08
8.94
5.72
5.46%
4.93%
—
4.75
Dividend per sh฿
8.39
8.92
8.82
10.32
11.03
12.19
13.15
12.79
13.98
13.38
2.26
3.95%
5.48%
—
15.91
Div yield (avg)%
13.02
11.90
12.76
10.31
9.04
11.16
11.03
13.27
13.52
12.87
29.94
12.87
12.33
29
19.82
Payout ratio%
2.50
3.17
5.98
4.85
4.77
2.76
2.73
3.59
4.91
2.18
9.84
2.76
3.38
41
247.6
Shares (diluted)M
201.8
203.9
209.1
233.8
233.4
222.6
245.6
265.9
239.9
217.9
243.5
(1.36%)
0.45%
63
15.20
Buyback yield%
22.12
22.54
24.36
21.48
23.86
26.56
25.53
23.53
24.88
26.58
17.32
25.53
24.11
63
1.506
D/E ratiox
1.324
1.208
1.151
1.106
1.135
1.073
1.200
1.131
1.141
1.067
0.551
1.131
1.138
76
7.272
Enterprise value฿B
6.292
5.598
5.498
6.016
6.548
7.134
7.988
7.771
7.472
7.253
4.684
2.07%
1.91%
50
1.176
LT debt฿B
8.663
8.662
10.04
11.29
11.47
13.69
14.95
17.02
16.95
19.65
7.412
11.36%
9.81%
6
Revenue
฿6.865B
5.42%
1.00×
Cost of revenue
฿4.213B
5.49%
1.01×
Operating expenses
฿1.675B
5.19%
0.98×
Cash and investments
17.69%
Spread over hurdle
(4.92%)