1.119
Revenue฿B
2.429
2.531
2.637
2.834
2.962
3.145
3.316
3.526
3.664
3.952
1.222
5.94%
5.55%
36
12.69
Revenue growth%
14.27
15.51
18.33
19.93
19.82
18.52
17.68
15.72
17.19
18.29
27.66
17.68
17.99
10
25.95
Gross margin%
8.08
6.12
6.69
9.33
9.53
10.18
10.02
10.75
8.24
6.44
26.23
10.02
8.79
50
10.23
Operating margin%
10.63
12.76
15.76
14.60
14.98
15.84
14.67
12.73
15.34
15.76
9.40
15.34
14.82
40
24.10
Net margin%
16.86
14.80
16.71
17.51
19.29
18.21
20.23
17.94
20.37
18.23
16.66
18.23
18.08
23
21.34
P/E ratio (avg)x
19.03
18.81
17.02
17.57
17.83
18.64
20.12
21.76
23.91
24.23
11.46
21.76
18.92
62
36.94
EV/EBITx
20.82
19.03
20.22
21.42
22.01
23.75
24.18
24.71
23.99
22.35
12.76
23.99
22.18
12
27.61
FCF yield (avg)%
0.57
0.40
1.40
3.67
4.95
4.15
7.09
7.92
6.00
5.91
13.85
6.00
4.55
20
5.57
FCF margin%
11.77
9.82
7.68
8.79
6.17
6.60
8.09
8.39
9.30
10.96
26.50
8.39
8.59
46
0.508
FCF / Net incomex
1.331
1.464
1.326
1.189
1.173
1.205
1.214
1.264
1.347
1.280
0.695
1.264
1.272
24
29.84
ROIC%
10.16
10.85
13.84
11.68
9.49
10.12
7.32
7.09
8.20
6.71
20.94
7.32
9.80
89
27.68
Return on equity%
25.28
23.31
20.57
19.18
16.92
18.07
16.87
15.23
16.43
17.98
18.84
16.87
18.03
18
3.94
Return on assets%
24.14
22.38
21.68
23.71
23.86
22.78
25.14
25.04
25.37
27.27
4.07
25.14
24.00
15
0.24
EPS฿
0.13
0.14
0.16
0.18
0.19
0.23
0.24
0.28
0.32
0.37
0.26
13.75%
12.36%
—
25.40
EPS growth%
26.93
25.46
26.18
25.80
27.32
25.56
27.12
27.53
28.89
30.03
6.12
27.53
27.03
62
0.15
Bookvalue per sh฿
0.28
0.28
0.29
0.30
0.36
0.41
0.43
0.46
0.46
0.49
0.31
6.51%
6.61%
—
0.13
FCF per share฿
0.09
0.09
0.10
0.11
0.12
0.14
0.16
0.17
0.19
0.22
0.25
12.26%
11.09%
—
0.11
Dividend per sh฿
0.09
0.10
0.10
0.11
0.10
0.11
0.11
0.11
0.10
0.11
0.10
0.66%
1.46%
—
8.16
Div yield (avg)%
9.91
10.60
9.77
9.38
11.46
13.35
15.19
17.51
19.97
22.32
25.23
17.51
12.40
10
14.93
Payout ratio%
14.06
16.11
15.93
18.74
18.68
20.21
20.11
19.31
16.35
16.00
6.81
19.31
17.52
78
9.001
Shares (diluted)B
11.95
13.12
14.02
16.11
16.52
16.53
19.09
18.44
20.34
20.14
8.880
4.04%
5.54%
78
7.34
Buyback yield%
21.86
23.77
21.40
21.32
21.55
20.94
18.54
19.58
19.90
17.98
2.63
19.58
21.13
25
1.013
D/E ratiox
1.391
1.361
1.418
1.588
1.535
1.554
1.612
1.750
1.906
1.991
1.614
1.750
1.571
77
1.416
Enterprise value฿B
1.414
1.589
1.827
1.786
2.052
2.285
2.294
2.264
2.251
2.143
2.093
0.87%
4.04%
88
0.565
LT debt฿B
1.722
1.663
1.934
2.124
2.359
2.319
2.505
2.809
2.759
3.097
1.092
5.59%
7.56%
29
Revenue
฿3.952B
5.55%
1.00×
Cost of revenue
฿2.193B
5.39%
0.99×
Operating expenses
฿982.6M
5.92%
1.04×
Spread over hurdle
(0.80%)