0.806
Revenue฿B
2.157
2.233
2.295
2.314
2.308
2.343
2.448
2.487
2.496
0.841
0.994
1.52%
1.82%
84
7.59
Revenue growth%
10.23
12.60
11.66
8.83
6.90
7.54
8.48
5.90
5.61
6.94
18.03
6.90
8.25
45
14.59
Gross margin%
11.83
9.72
10.25
8.54
9.19
6.64
8.74
10.34
13.11
28.54
10.45
9.19
9.99
67
14.11
Operating margin%
6.38
4.98
4.20
6.10
6.89
5.72
2.79
1.94
0.40
3.79
18.35
2.79
4.73
88
8.40
Net margin%
11.34
13.52
14.49
15.72
16.85
15.64
13.04
12.38
11.12
11.89
21.52
13.04
13.28
16
33.08
P/E ratio (avg)x
43.07
41.29
43.57
45.74
42.83
44.06
49.35
56.93
63.94
10.01
17.40
49.35
43.81
86
14.14
EV/EBITx
40.93
42.46
48.93
53.86
61.29
58.59
67.26
72.62
68.36
11.12
18.87
67.26
56.23
69
11.17
FCF yield (avg)%
17.10
19.88
19.36
18.45
20.80
20.71
18.10
15.12
16.60
28.41
5.30
18.10
18.28
75
4.71
FCF margin%
24.75
23.97
21.21
24.20
24.19
24.48
23.56
21.23
22.84
20.30
18.55
23.56
24.08
21
1.238
FCF / Net incomex
2.967
3.064
3.483
3.447
3.319
3.869
3.985
4.528
5.405
1.006
1.318
3.985
3.465
66
21.24
ROIC%
20.58
21.67
20.76
22.11
22.60
22.38
19.73
22.00
24.27
9.24
15.25
22.38
22.06
32
28.22
Return on equity%
5.55
5.46
5.55
8.11
6.35
4.60
3.44
1.94
2.27
3.77
13.69
3.44
5.50
60
24.20
Return on assets%
23.55
25.44
26.74
29.49
28.43
30.60
28.82
29.04
29.21
6.52
6.71
29.04
28.63
29
0.97
EPS฿
1.56
1.53
1.79
1.85
2.09
2.03
2.04
2.18
2.47
1.02
1.19
5.94%
6.03%
—
14.48
EPS growth%
17.78
18.54
17.76
18.64
21.51
23.89
23.39
23.54
21.19
24.26
11.39
23.39
20.66
29
0.55
Bookvalue per sh฿
0.68
0.69
0.65
0.61
0.58
0.54
0.60
0.61
0.58
0.41
0.22
(0.98%)
(0.56%)
—
0.38
FCF per share฿
0.90
0.97
1.04
1.09
1.06
0.97
0.88
0.90
0.87
0.93
0.77
(4.35%)
(0.63%)
—
0.98
Dividend per sh฿
0.95
0.88
0.87
0.85
0.79
0.81
0.74
0.68
0.74
0.45
0.53
(2.78%)
(2.52%)
—
18.00
Div yield (avg)%
32.37
33.33
31.56
31.79
33.48
34.04
34.21
34.78
36.14
9.31
10.55
34.21
33.40
7
20.50
Payout ratio%
1.05
0.40
0.40
1.26
0.40
1.57
4.08
2.32
0.40
18.83
7.66
1.57
1.15
69
2.363
Shares (diluted)B
1.628
1.603
1.615
1.621
1.551
1.590
1.609
1.562
1.371
2.293
2.259
(3.31%)
(2.48%)
74
7.58
Buyback yield%
28.42
25.82
25.31
24.92
23.85
26.06
28.40
28.41
28.85
6.73
3.50
28.40
27.23
50
1.278
D/E ratiox
1.072
1.087
1.053
0.948
0.891
0.849
0.793
0.862
0.891
1.253
1.210
0.862
0.920
55
0.924
Enterprise value฿B
2.468
2.579
2.472
2.423
2.162
2.034
2.152
2.137
1.946
3.271
2.047
(4.29%)
(4.62%)
42
2.870
LT debt฿B
3.214
3.113
3.235
2.989
2.978
3.060
3.110
3.245
2.810
3.171
1.376
(1.23%)
(0.90%)
43
Revenue
฿2.496B
1.82%
1.00×
Cost of revenue
฿1.747B
1.82%
1.00×
Operating expenses
฿487.0M
1.51%
0.97×
Goodwill & intangibles
18.26%
Cash and investments
18.21%
Spread over hurdle
(4.08%)