0.720
Revenue฿B
0.627
0.654
0.704
0.743
0.778
0.829
0.876
0.923
0.964
1.013
0.741
5.43%
5.44%
24
8.36
Revenue growth%
19.23
17.95
19.78
19.42
18.67
18.52
20.58
18.91
19.35
19.90
26.16
19.35
19.29
54
22.91
Gross margin%
21.72
22.18
19.76
22.04
21.85
19.54
18.12
20.15
22.17
24.94
20.02
20.15
21.79
72
17.57
Operating margin%
26.29
25.86
23.27
22.02
24.72
21.82
19.97
17.21
18.38
17.19
22.54
18.38
21.92
67
21.54
Net margin%
15.51
14.09
16.58
17.08
19.20
19.07
17.73
20.09
19.50
18.73
12.25
19.07
18.23
48
8.828
P/E ratio (avg)x
8.234
7.022
7.000
7.292
7.799
7.340
7.289
7.830
7.102
6.668
20.09
7.289
7.291
35
35.18
EV/EBITx
45.28
43.38
40.07
44.59
40.98
43.35
41.11
39.91
41.71
46.65
34.30
41.71
42.53
33
7.80
FCF yield (avg)%
13.40
10.69
10.36
11.67
12.99
12.89
11.01
9.24
6.98
5.43
29.44
9.24
10.85
46
27.61
FCF margin%
29.72
30.45
31.77
34.50
32.49
32.46
33.31
35.02
34.68
36.56
9.11
34.68
32.90
47
0.458
FCF / Net incomex
2.457
2.737
3.056
3.197
3.517
4.226
4.439
4.651
5.064
5.912
0.544
4.651
3.872
71
25.36
ROIC%
16.78
17.24
16.98
19.67
18.32
15.84
18.78
20.03
19.66
17.66
27.30
18.78
17.99
68
10.58
Return on equity%
15.95
18.04
19.87
22.68
19.72
22.04
20.57
18.57
17.31
18.94
22.71
18.94
19.33
23
17.22
Return on assets%
23.18
24.99
27.28
28.48
28.64
27.74
27.11
25.31
28.29
27.37
4.85
27.37
27.32
90
0.58
EPS฿
0.75
0.80
0.88
0.84
0.82
0.81
0.78
0.79
0.74
0.77
0.60
(1.29%)
0.18%
—
19.97
EPS growth%
17.07
17.36
19.62
18.72
18.79
20.13
17.64
18.99
17.10
14.47
4.79
17.64
18.18
66
0.91
Bookvalue per sh฿
0.83
0.88
0.88
0.99
0.93
0.89
0.87
0.84
0.88
0.82
0.28
(2.41%)
(1.06%)
—
0.77
FCF per share฿
1.10
1.12
1.07
1.15
1.10
1.04
1.18
1.28
1.32
1.43
0.23
5.35%
3.77%
—
0.68
Dividend per sh฿
0.60
0.61
0.73
0.78
0.78
0.84
1.02
1.05
1.28
1.26
0.35
10.02%
8.63%
—
6.30
Div yield (avg)%
22.79
20.94
21.65
23.90
22.37
21.82
20.95
18.71
18.00
18.83
6.77
18.83
21.30
79
20.48
Payout ratio%
4.20
5.11
5.79
6.81
5.36
7.57
9.52
8.21
7.17
9.74
17.59
8.21
6.99
27
668.9
Shares (diluted)M
696.4
706.6
624.4
558.8
492.3
536.1
519.5
570.4
617.4
573.0
677.0
3.08%
(1.43%)
53
3.38
Buyback yield%
12.99
12.90
12.45
14.36
15.76
13.88
15.09
13.44
16.40
18.43
11.19
15.09
14.12
86
1.565
D/E ratiox
0.316
0.293
0.299
0.278
0.279
0.265
0.258
0.283
0.255
0.254
0.709
0.258
0.278
26
562.7
Enterprise value฿M
431.4
387.0
349.7
326.8
292.1
292.3
326.0
339.6
352.0
309.3
146.7
1.15%
(3.67%)
27
935.2
LT debt฿M
201.3
201.5
207.2
226.7
244.1
239.4
256.9
275.2
246.2
248.9
70.47
0.39%
2.89%
26
Revenue
฿1.013B
5.44%
1.00×
Cost of revenue
฿563.5M
5.59%
1.01×
Operating expenses
฿110.1M
4.46%
0.91×
Cash and investments
18.08%
Goodwill & intangibles
16.40%
Spread over hurdle
10.87%