1.337
Revenue฿B
0.908
0.989
1.072
1.169
1.229
1.287
1.383
1.500
1.601
1.674
1.374
6.37%
6.98%
42
7.81
Revenue growth%
0.40
0.40
0.40
0.86
0.40
1.89
1.41
0.40
1.77
1.53
11.26
1.53
0.63
57
27.59
Gross margin%
9.77
10.97
9.90
7.94
9.89
12.40
13.00
10.80
8.53
6.62
13.64
10.80
9.90
25
5.30
Operating margin%
12.71
14.08
13.87
14.16
16.15
15.28
12.69
13.09
15.67
15.71
14.31
15.28
14.12
87
18.39
Net margin%
25.15
24.16
21.94
23.94
26.48
25.44
25.74
24.00
21.34
24.24
12.25
24.24
24.20
49
6.027
P/E ratio (avg)x
19.11
22.04
20.55
22.14
23.63
27.06
25.14
29.03
31.87
34.46
18.55
29.03
24.38
44
15.43
EV/EBITx
36.13
42.09
41.20
40.19
40.67
41.07
46.88
49.60
52.06
51.21
15.85
49.60
41.64
14
28.58
FCF yield (avg)%
11.19
10.05
8.60
9.81
11.43
10.13
11.37
11.74
12.46
12.90
5.55
11.74
11.28
21
26.52
FCF margin%
6.16
6.95
8.30
6.05
9.00
10.14
12.08
14.57
13.41
15.59
4.41
13.41
9.57
49
1.275
FCF / Net incomex
0.551
0.610
0.655
0.716
0.788
0.730
0.808
0.863
0.888
0.940
0.706
0.863
0.759
10
6.17
ROIC%
34.97
37.46
39.35
40.84
39.69
40.48
41.22
43.28
42.65
43.62
29.77
42.65
40.66
6
22.44
Return on equity%
18.07
15.23
15.74
17.63
15.62
15.23
14.63
12.57
14.09
12.78
16.88
14.09
15.23
91
22.37
Return on assets%
18.25
15.87
15.54
13.16
10.83
9.39
8.78
10.35
9.62
8.93
10.98
9.39
10.59
22
0.06
EPS฿
0.19
0.18
0.18
0.21
0.22
0.23
0.23
0.23
0.22
0.21
0.06
(1.27%)
1.12%
—
25.03
EPS growth%
8.98
10.68
11.17
10.67
12.74
14.24
12.05
13.21
10.73
11.21
9.29
12.05
11.19
41
0.29
Bookvalue per sh฿
0.34
0.34
0.39
0.43
0.47
0.55
0.58
0.67
0.76
0.89
0.25
13.40%
11.59%
—
0.12
FCF per share฿
0.39
0.46
0.52
0.60
0.60
0.69
0.68
0.73
0.71
0.70
0.17
3.00%
7.31%
—
0.27
Dividend per sh฿
0.16
0.16
0.15
0.17
0.19
0.19
0.19
0.22
0.22
0.24
0.10
4.29%
4.68%
—
21.54
Div yield (avg)%
12.25
14.15
11.24
10.87
10.05
10.28
9.64
8.82
9.10
7.51
28.91
9.10
10.17
60
9.91
Payout ratio%
23.26
25.94
23.41
20.66
21.14
21.39
23.67
23.72
25.41
23.14
22.71
23.67
23.33
33
0.998
Shares (diluted)B
1.069
0.949
0.827
0.904
0.807
0.756
0.664
0.631
0.604
0.541
1.005
(7.69%)
(7.04%)
29
12.73
Buyback yield%
22.59
21.45
21.26
19.07
16.60
18.50
19.72
19.65
18.68
15.90
14.89
18.68
19.36
46
0.406
D/E ratiox
0.886
0.906
0.841
0.717
0.707
0.713
0.650
0.662
0.647
0.602
0.771
0.650
0.710
19
0.808
Enterprise value฿B
1.108
1.152
1.116
1.038
1.164
1.228
1.220
1.297
1.405
1.449
1.330
4.49%
1.87%
87
0.296
LT debt฿B
1.401
1.530
1.803
1.873
1.811
2.107
2.138
2.076
2.155
2.387
0.426
5.68%
5.62%
75
Revenue
฿1.674B
6.98%
1.00×
Cost of revenue
฿1.158B
7.14%
1.02×
Operating expenses
฿376.0M
6.83%
0.99×
Cash and investments
21.38%
Spread over hurdle
(6.89%)