0.247
Revenue฿B
0.847
0.925
1.015
1.090
1.177
1.253
1.360
1.451
1.554
1.637
0.256
6.82%
7.36%
52
5.00
Revenue growth%
14.18
16.01
14.08
12.17
10.13
7.18
4.50
6.36
4.43
5.63
16.31
5.63
8.65
61
16.84
Gross margin%
27.43
26.98
26.00
23.03
24.48
26.44
26.72
26.41
24.48
26.63
16.51
26.44
26.43
94
15.88
Operating margin%
0.40
0.40
0.40
0.90
0.40
0.40
0.40
0.40
0.40
0.40
3.37
0.40
0.40
32
3.61
Net margin%
28.63
30.78
28.12
27.34
28.52
27.49
29.81
32.22
32.68
34.80
7.94
32.22
29.22
45
16.16
P/E ratio (avg)x
9.950
10.88
11.20
11.59
12.82
12.81
14.07
15.51
14.39
14.88
15.56
14.39
12.82
87
26.80
EV/EBITx
24.14
24.36
24.61
25.89
27.46
29.61
27.12
24.36
25.05
22.55
22.90
25.05
24.83
79
20.91
FCF yield (avg)%
3.36
1.62
4.13
2.74
0.78
2.11
1.11
1.69
0.40
0.40
13.53
1.11
1.65
71
3.27
FCF margin%
25.38
22.94
25.61
27.23
27.91
28.45
30.22
28.30
27.28
26.72
3.89
28.30
27.25
33
0.313
FCF / Net incomex
0.789
0.870
0.972
0.911
0.953
1.070
1.078
1.212
1.210
1.255
0.175
1.210
1.021
24
6.86
ROIC%
25.69
27.50
24.56
24.12
26.57
24.39
21.69
21.44
18.99
16.15
14.43
21.44
24.25
76
15.65
Return on equity%
23.68
25.99
25.71
23.58
25.83
26.29
23.39
25.23
24.33
22.60
4.21
24.33
24.78
71
13.06
Return on assets%
6.59
8.03
10.15
9.57
11.38
10.75
10.24
8.97
7.29
6.16
14.59
8.97
9.27
94
0.26
EPS฿
0.47
0.45
0.47
0.44
0.49
0.53
0.55
0.56
0.58
0.63
0.28
5.21%
2.52%
—
4.46
EPS growth%
26.10
25.02
24.19
21.48
19.35
21.22
24.01
22.01
24.21
25.17
7.07
24.01
24.10
55
0.34
Bookvalue per sh฿
0.12
0.11
0.12
0.13
0.13
0.14
0.13
0.14
0.13
0.13
0.15
0.12%
0.36%
—
0.14
FCF per share฿
0.60
0.71
0.81
0.82
0.93
0.98
1.03
1.04
1.13
1.13
0.27
4.00%
7.98%
—
0.22
Dividend per sh฿
0.54
0.59
0.62
0.71
0.70
0.79
0.85
1.00
1.14
1.33
0.27
13.78%
9.30%
—
22.66
Div yield (avg)%
29.90
29.94
27.54
25.69
24.92
22.20
24.02
22.96
24.51
23.19
13.85
23.19
24.71
55
13.53
Payout ratio%
8.96
7.09
4.94
2.07
0.40
0.40
0.40
0.40
0.40
0.40
26.12
0.40
0.40
44
795.8
Shares (diluted)M
574.2
549.3
610.7
580.6
635.4
691.1
717.2
793.4
833.4
934.4
792.6
8.02%
4.27%
12
3.18
Buyback yield%
20.81
18.24
17.23
18.11
16.52
17.83
18.19
15.93
15.90
16.06
22.86
16.06
17.53
33
1.086
D/E ratiox
2.392
2.555
2.784
2.893
2.869
3.114
3.220
3.630
4.241
4.250
1.400
3.630
3.004
32
1,449
Enterprise value฿M
581.8
532.4
577.0
551.5
581.7
611.2
546.1
549.2
556.4
508.0
83.59
(2.68%)
(1.98%)
30
0.998
LT debt฿B
1.041
1.058
1.113
1.064
1.062
1.052
1.069
1.101
1.095
1.057
0.577
(0.10%)
(0.80%)
90
Revenue
฿1.637B
7.36%
1.00×
Cost of revenue
฿933.4M
7.50%
1.01×
Operating expenses
฿265.7M
7.29%
0.99×
Spread over hurdle
(5.49%)