2.374
Revenue฿B
2.160
2.219
2.277
2.381
2.518
2.652
2.742
2.813
2.996
3.177
2.449
4.76%
4.18%
5
20.20
Revenue growth%
17.10
18.35
18.38
19.19
20.57
22.75
25.04
27.21
24.51
22.55
16.08
24.51
21.56
19
20.18
Gross margin%
8.01
5.76
6.88
7.32
6.28
7.17
7.86
10.74
12.13
11.05
26.86
10.74
7.59
32
21.06
Operating margin%
0.40
0.40
0.40
1.55
2.09
0.53
0.40
0.40
1.57
0.87
22.76
0.53
0.46
37
6.51
Net margin%
28.79
26.91
28.80
30.17
29.10
29.37
32.13
29.82
32.35
34.20
8.92
32.13
29.59
87
27.66
P/E ratio (avg)x
18.57
18.85
20.25
18.19
19.43
20.29
19.74
18.00
15.78
17.01
14.54
18.00
18.71
82
26.35
EV/EBITx
39.64
40.01
40.94
46.22
47.10
52.89
61.84
64.15
74.38
74.87
27.84
64.15
49.99
47
19.30
FCF yield (avg)%
15.88
13.67
11.04
13.86
13.82
12.57
14.68
12.01
12.09
11.06
10.66
12.09
13.12
45
22.59
FCF margin%
6.15
3.72
6.41
8.88
7.56
8.82
6.45
4.08
1.46
2.71
16.15
4.08
6.28
86
1.020
FCF / Net incomex
0.746
0.725
0.786
0.732
0.673
0.674
0.607
0.556
0.512
0.480
0.573
0.556
0.673
10
11.28
ROIC%
8.60
6.57
7.12
5.28
3.47
1.97
4.42
2.66
2.50
5.37
10.14
2.66
4.85
56
7.39
Return on equity%
9.17
11.73
14.43
14.15
13.41
16.30
18.79
17.03
15.82
16.19
11.10
16.30
15.12
75
15.30
Return on assets%
22.72
23.61
23.52
23.15
22.82
25.41
23.19
25.35
22.96
20.34
29.81
23.19
23.17
28
35.09
EPS฿
21.52
19.65
20.05
19.94
19.84
18.50
17.41
17.54
16.01
15.63
36.53
(4.66%)
(3.84%)
—
7.49
EPS growth%
24.44
23.54
24.33
24.49
27.23
26.58
23.80
22.64
23.91
25.86
8.13
23.91
24.39
24
39.23
Bookvalue per sh฿
19.98
18.81
19.85
18.62
18.82
20.54
21.16
23.24
22.90
24.18
19.95
5.14%
2.56%
—
9.45
FCF per share฿
21.54
25.04
23.94
26.57
29.16
31.42
31.68
37.77
38.77
44.57
14.99
8.86%
9.24%
—
36.92
Dividend per sh฿
32.73
35.83
33.02
31.32
29.02
26.41
30.12
30.46
32.08
29.20
8.66
0.12%
0.08%
—
15.34
Div yield (avg)%
7.90
9.94
10.65
10.99
9.67
11.32
11.30
11.13
12.58
10.04
12.09
11.30
10.82
77
5.11
Payout ratio%
10.87
13.35
10.62
7.68
8.84
7.48
9.01
7.45
4.55
4.43
11.31
7.45
8.26
28
42.34
Shares (diluted)M
66.05
71.30
77.09
81.95
86.78
85.63
99.54
103.9
119.1
113.8
43.69
5.58%
6.69%
8
6.19
Buyback yield%
21.19
19.81
22.69
22.53
20.11
18.53
20.71
19.97
20.99
20.24
24.05
20.24
20.48
55
1.628
D/E ratiox
2.789
2.714
3.109
3.157
3.707
4.139
4.712
5.679
6.525
7.384
0.149
5.679
3.923
70
0.198
Enterprise value฿B
0.595
0.616
0.654
0.581
0.505
0.501
0.434
0.439
0.403
0.340
3.014
(7.64%)
(7.00%)
6
2.185
LT debt฿B
0.873
0.949
0.936
1.112
1.329
1.410
1.644
1.702
1.893
2.050
3.053
9.05%
10.66%
65
Revenue
฿3.177B
4.18%
1.00×
Cost of revenue
฿1.910B
4.08%
0.99×
Operating expenses
฿417.3M
4.61%
1.04×
Cash and investments
15.78%
Spread over hurdle
(2.99%)