2.741
Revenue฿B
4.035
4.273
4.548
4.835
5.109
5.474
5.761
6.084
6.394
6.884
2.849
6.15%
6.02%
48
16.21
Revenue growth%
0.40
0.40
0.40
0.40
3.25
1.35
2.56
4.16
1.40
3.26
7.37
2.56
1.38
81
23.01
Gross margin%
13.82
12.06
11.32
14.03
16.13
17.80
19.77
19.26
20.12
19.51
21.84
19.51
16.96
62
22.00
Operating margin%
12.34
9.86
10.84
12.62
13.45
11.59
9.54
10.76
11.56
12.66
28.76
11.56
11.57
63
4.90
Net margin%
13.77
12.31
12.67
14.18
11.49
10.26
10.39
7.72
7.03
7.51
18.29
7.72
10.94
32
33.13
P/E ratio (avg)x
36.05
37.85
37.91
37.45
38.60
36.57
34.06
32.60
37.56
42.32
7.289
36.57
37.51
58
28.08
EV/EBITx
53.68
53.11
59.55
63.11
62.49
72.43
84.40
89.42
88.26
102.4
20.00
88.26
67.77
64
27.66
FCF yield (avg)%
21.01
21.25
18.70
19.35
20.80
21.15
23.60
23.26
23.04
21.26
24.23
23.04
21.20
82
3.82
FCF margin%
13.96
13.43
15.20
15.72
17.77
16.25
13.42
12.36
15.09
14.25
16.67
14.25
14.67
59
0.939
FCF / Net incomex
1.182
1.141
1.227
1.110
1.189
1.244
1.306
1.438
1.558
1.519
1.292
1.438
1.235
80
16.67
ROIC%
20.50
19.97
17.68
16.24
16.65
16.55
19.05
16.07
15.97
14.67
17.55
16.07
16.60
56
20.72
Return on equity%
17.06
16.44
15.83
15.96
17.38
20.38
23.07
22.45
22.34
19.76
14.15
22.34
18.57
36
14.97
Return on assets%
20.79
21.88
18.89
17.85
14.89
15.25
15.50
16.88
17.62
14.69
7.51
15.50
17.25
56
2.16
EPS฿
1.30
1.29
1.27
1.26
1.44
1.63
1.92
1.95
1.99
2.25
2.40
9.28%
5.80%
—
19.37
EPS growth%
15.02
16.77
14.00
13.93
16.14
14.73
17.10
19.40
19.64
21.32
28.65
19.40
16.46
32
0.92
Bookvalue per sh฿
1.97
2.09
2.21
2.55
2.71
2.97
2.92
3.08
3.56
3.51
0.72
5.29%
7.35%
—
1.01
FCF per share฿
2.69
2.58
2.53
2.88
3.15
3.23
3.39
3.92
3.86
3.94
0.60
4.62%
5.70%
—
0.60
Dividend per sh฿
0.46
0.49
0.52
0.58
0.53
0.49
0.44
0.43
0.45
0.42
1.25
(4.67%)
(0.18%)
—
19.10
Div yield (avg)%
2.03
3.51
0.68
1.46
3.14
2.18
0.48
2.14
1.15
0.40
7.97
1.15
1.75
17
17.24
Payout ratio%
23.89
25.18
22.69
23.93
22.98
22.59
24.90
23.87
21.22
20.17
8.74
22.59
23.42
32
2.345
Shares (diluted)B
3.535
3.461
3.599
3.664
3.632
3.598
3.378
3.544
3.561
3.909
2.400
1.48%
1.75%
27
11.36
Buyback yield%
15.16
14.68
15.21
16.97
18.08
15.49
16.28
17.85
18.02
18.22
15.12
17.85
16.63
22
0.460
D/E ratiox
0.435
0.405
0.386
0.370
0.379
0.336
0.329
0.359
0.375
0.388
0.832
0.359
0.377
63
6.021
Enterprise value฿B
3.375
3.359
3.688
4.439
4.857
5.269
5.788
6.275
7.180
7.081
7.816
7.83%
8.77%
95
8.218
LT debt฿B
3.076
3.584
3.737
3.878
4.633
4.775
5.403
6.094
6.202
7.296
1.544
9.51%
9.31%
66
Revenue
฿6.884B
6.02%
1.00×
Cost of revenue
฿4.188B
5.70%
0.97×
Operating expenses
฿1.016B
6.89%
1.09×
Cash and investments
17.82%
Spread over hurdle
16.71%