2.587
Revenue฿B
2.663
2.860
2.975
3.184
3.334
3.615
3.918
4.191
4.554
4.830
2.718
7.70%
6.87%
77
16.93
Revenue growth%
23.76
25.29
25.71
22.84
24.84
26.58
28.05
27.54
26.71
28.02
13.80
27.54
26.15
32
10.14
Gross margin%
7.17
4.46
1.84
1.26
3.63
4.24
4.69
2.90
4.56
4.53
5.56
4.53
4.35
66
29.12
Operating margin%
22.38
25.32
22.89
21.77
23.44
26.35
25.16
26.96
27.68
26.32
3.18
26.35
25.24
57
18.17
Net margin%
17.56
16.22
17.87
19.82
21.02
20.82
18.34
18.18
16.31
15.48
8.65
18.18
18.03
74
20.39
P/E ratio (avg)x
23.86
21.14
21.47
21.64
20.11
18.59
17.51
16.51
17.42
16.19
32.94
17.42
19.35
9
22.10
EV/EBITx
10.81
11.61
12.37
13.59
13.02
13.30
15.05
17.13
17.71
18.11
6.169
17.13
13.45
49
6.44
FCF yield (avg)%
3.30
3.43
1.64
3.75
1.06
3.07
2.93
1.68
0.93
0.40
20.39
1.68
2.30
12
7.58
FCF margin%
31.89
31.64
30.47
29.78
29.29
31.35
33.40
32.52
32.68
35.39
14.19
32.68
31.76
94
0.938
FCF / Net incomex
0.176
0.166
0.177
0.197
0.183
0.203
0.213
0.238
0.228
0.205
0.202
0.213
0.200
45
17.66
ROIC%
25.51
24.41
25.91
24.80
24.19
25.84
26.99
24.70
27.54
25.92
15.48
25.92
25.68
87
4.46
Return on equity%
27.79
25.10
26.86
29.03
31.26
28.31
29.32
31.68
30.70
32.17
5.91
30.70
29.18
64
8.91
Return on assets%
14.08
16.99
17.43
18.19
16.04
18.03
15.08
12.91
14.67
17.33
10.72
15.08
16.52
75
0.54
EPS฿
0.55
0.62
0.57
0.61
0.58
0.63
0.70
0.66
0.60
0.65
0.60
2.58%
2.65%
—
25.18
EPS growth%
7.25
5.26
6.46
3.88
2.71
3.75
1.16
0.40
2.29
0.76
20.94
1.16
3.23
13
0.53
Bookvalue per sh฿
0.63
0.63
0.68
0.70
0.68
0.69
0.65
0.71
0.64
0.68
0.67
0.01%
1.51%
—
0.73
FCF per share฿
0.57
0.65
0.72
0.69
0.67
0.76
0.78
0.90
0.86
0.91
0.47
6.43%
5.71%
—
0.28
Dividend per sh฿
0.56
0.56
0.57
0.58
0.55
0.54
0.56
0.61
0.72
0.69
0.59
4.86%
3.26%
—
27.21
Div yield (avg)%
5.49
4.18
3.16
5.74
5.56
4.97
3.61
1.30
2.87
5.54
17.54
3.61
4.57
17
22.07
Payout ratio%
17.35
15.15
13.19
15.14
14.49
12.31
13.65
11.82
13.06
15.90
6.58
13.06
14.07
59
2.951
Shares (diluted)B
4.073
4.373
4.844
4.684
5.386
5.562
6.151
5.760
6.089
6.083
2.989
2.46%
5.06%
92
13.45
Buyback yield%
11.77
10.85
8.10
10.68
10.78
11.69
11.85
12.41
13.25
11.51
12.49
11.85
11.60
75
1.465
D/E ratiox
1.963
1.856
1.920
1.798
1.675
1.747
1.878
2.061
2.155
2.309
1.342
2.061
1.899
23
0.903
Enterprise value฿B
0.775
0.842
0.966
1.005
1.097
1.054
1.148
1.103
1.106
1.026
3.129
(1.34%)
4.04%
40
2.279
LT debt฿B
1.412
1.538
1.672
1.587
1.411
1.265
1.106
1.189
1.241
1.245
3.070
(2.47%)
(2.44%)
21
Revenue
฿4.830B
6.87%
1.00×
Cost of revenue
฿2.638B
7.01%
1.01×
Operating expenses
฿781.7M
6.14%
0.93×
Cash and investments
20.37%
Spread over hurdle
15.89%