0.457
Revenue฿B
0.679
0.713
0.730
0.761
0.806
0.824
0.871
0.922
0.957
1.010
0.476
4.61%
4.61%
73
22.95
Revenue growth%
11.29
8.79
6.05
8.33
5.80
5.70
4.92
3.54
1.24
0.40
8.53
3.54
5.75
34
25.75
Gross margin%
23.90
26.68
25.06
22.25
20.18
19.69
19.65
21.75
20.56
21.36
24.91
20.56
21.55
5
22.69
Operating margin%
27.16
28.15
25.46
28.03
26.87
29.79
31.72
30.17
28.55
31.42
22.61
30.17
28.35
35
26.31
Net margin%
10.76
13.17
12.24
10.42
8.28
9.91
8.99
6.15
6.49
3.88
3.95
6.49
9.45
84
23.93
P/E ratio (avg)x
21.75
20.09
18.47
18.22
18.56
18.29
17.25
17.13
19.57
19.49
34.62
18.29
18.52
71
18.70
EV/EBITx
35.78
34.37
38.93
45.62
45.74
44.51
43.59
49.14
56.99
59.91
27.17
49.14
45.06
90
9.54
FCF yield (avg)%
8.28
10.69
8.30
5.92
5.57
7.05
5.13
4.17
2.89
0.75
2.44
4.17
5.74
49
27.06
FCF margin%
32.23
30.38
29.37
26.55
26.91
26.91
24.21
22.91
22.94
20.90
26.07
22.94
26.73
40
1.238
FCF / Net incomex
1.382
1.525
1.593
1.801
1.872
1.766
1.640
1.714
1.685
1.830
0.204
1.714
1.699
87
7.93
ROIC%
1.38
0.40
0.40
0.40
0.40
1.33
2.44
2.92
1.20
2.52
3.80
2.44
1.26
69
10.27
Return on equity%
30.78
28.42
27.57
24.99
25.50
24.28
26.18
27.71
25.78
23.83
11.36
25.78
25.98
93
12.54
Return on assets%
20.27
18.60
20.70
19.38
21.73
23.93
23.74
24.06
25.80
28.22
18.33
24.06
22.74
30
0.49
EPS฿
0.28
0.30
0.31
0.35
0.37
0.41
0.44
0.42
0.47
0.45
0.53
4.06%
4.73%
—
2.69
EPS growth%
12.50
14.88
16.23
14.97
16.38
18.85
21.62
21.90
23.49
22.96
17.27
21.90
17.62
31
0.89
Bookvalue per sh฿
0.44
0.40
0.39
0.42
0.37
0.37
0.41
0.36
0.34
0.30
0.81
(4.01%)
(4.73%)
—
0.31
FCF per share฿
0.93
0.88
0.96
1.08
1.01
1.14
1.29
1.19
1.10
1.19
0.83
3.28%
1.63%
—
0.36
Dividend per sh฿
0.38
0.35
0.35
0.34
0.32
0.30
0.33
0.30
0.31
0.27
0.90
(3.66%)
(2.86%)
—
28.26
Div yield (avg)%
12.48
10.89
9.54
8.96
6.19
7.77
6.72
6.67
7.39
7.82
24.96
7.39
7.80
39
11.39
Payout ratio%
23.93
24.90
22.94
22.58
20.46
20.81
22.00
19.22
21.47
18.88
16.30
20.81
21.73
42
542.1
Shares (diluted)M
562.8
499.4
466.9
475.1
474.5
460.3
487.1
532.2
495.2
504.1
518.2
1.22%
(1.95%)
69
20.09
Buyback yield%
2.61
0.40
0.40
1.75
0.82
1.34
0.40
0.40
0.40
0.40
5.63
0.40
0.40
52
0.500
D/E ratiox
0.667
0.622
0.599
0.620
0.581
0.552
0.530
0.532
0.531
0.463
1.541
0.531
0.566
86
0.197
Enterprise value฿B
1.394
1.670
1.796
1.950
2.103
2.181
2.474
2.518
2.800
2.831
0.184
6.13%
8.37%
88
754.1
LT debt฿M
216.9
205.7
225.5
197.0
176.8
174.0
164.5
172.5
149.7
160.0
561.7
(1.97%)
(3.39%)
87
Revenue
฿1.010B
4.61%
1.00×
Cost of revenue
฿691.9M
4.68%
1.01×
Operating expenses
฿185.8M
4.10%
0.95×
Spread over hurdle
10.77%