2.928
Revenue฿B
4.145
4.483
4.826
5.140
5.461
5.895
6.360
6.771
7.258
7.665
3.060
7.02%
7.02%
25
22.22
Revenue growth%
14.90
15.02
14.58
14.52
14.05
12.92
12.08
13.61
12.52
15.31
26.76
12.92
14.28
55
3.71
Gross margin%
22.94
20.47
19.87
17.71
20.37
17.78
17.30
20.16
23.02
20.60
16.30
20.16
20.27
13
21.07
Operating margin%
13.14
15.08
14.29
11.76
14.47
16.05
15.79
14.20
14.37
13.62
4.64
14.37
14.33
22
18.21
Net margin%
21.39
21.48
18.99
19.36
20.66
17.73
15.50
16.66
17.05
17.07
28.27
17.05
18.36
70
32.12
P/E ratio (avg)x
26.31
29.28
30.40
29.17
29.50
31.45
31.82
33.10
34.53
33.98
7.509
33.10
30.93
85
26.52
EV/EBITx
28.65
29.30
32.03
28.43
26.97
29.25
26.24
22.68
22.95
21.62
6.245
22.95
27.70
21
25.48
FCF yield (avg)%
20.43
18.23
17.83
20.34
19.39
19.25
20.84
23.53
21.33
18.55
4.98
20.84
19.86
86
3.83
FCF margin%
10.47
7.78
8.23
6.98
5.48
6.74
6.18
4.71
5.78
8.68
9.01
6.18
6.86
87
1.344
FCF / Net incomex
1.950
2.096
2.486
2.974
3.125
3.137
3.013
2.924
3.111
3.671
1.009
3.111
2.993
54
21.08
ROIC%
8.57
7.32
6.92
5.40
3.35
2.65
4.11
5.62
4.07
3.36
14.07
4.07
4.76
59
2.82
Return on equity%
5.71
5.10
5.82
4.55
4.85
5.58
3.18
1.75
0.40
1.30
10.37
1.75
4.70
71
16.98
Return on assets%
30.15
31.20
31.05
30.18
32.01
32.29
29.61
30.05
33.03
35.36
17.40
32.29
31.12
37
0.18
EPS฿
0.58
0.69
0.68
0.76
0.78
0.79
0.79
0.89
1.00
1.08
0.20
6.71%
7.07%
—
7.82
EPS growth%
2.39
1.04
0.40
1.16
0.40
0.40
0.40
0.40
0.40
0.40
15.83
0.40
0.40
89
0.24
Bookvalue per sh฿
0.23
0.21
0.21
0.19
0.18
0.16
0.17
0.17
0.16
0.14
0.64
(4.52%)
(3.48%)
—
0.62
FCF per share฿
0.11
0.10
0.10
0.10
0.10
0.08
0.08
0.07
0.07
0.06
0.35
(8.69%)
(5.54%)
—
0.56
Dividend per sh฿
0.60
0.66
0.64
0.68
0.64
0.65
0.68
0.73
0.76
0.77
0.24
3.70%
2.87%
—
2.93
Div yield (avg)%
23.66
22.22
20.01
21.32
19.48
21.28
18.85
20.63
18.53
16.50
15.30
18.85
20.32
7
4.76
Payout ratio%
3.24
5.56
8.08
6.53
8.59
7.28
8.27
7.99
9.25
6.54
7.89
7.99
7.64
87
5.494
Shares (diluted)B
6.486
5.847
6.229
6.247
6.370
6.598
7.041
7.540
6.831
6.747
5.476
1.16%
0.84%
51
15.22
Buyback yield%
11.08
11.86
11.50
10.19
8.09
7.98
8.18
6.16
6.01
7.17
29.18
7.17
8.14
42
0.459
D/E ratiox
1.684
1.919
1.988
1.949
2.033
2.186
2.395
2.398
2.758
2.976
0.394
2.398
2.109
83
3.338
Enterprise value฿B
6.562
6.460
6.312
7.022
6.956
7.755
8.233
8.225
9.186
8.895
0.858
5.04%
2.55%
6
6.029
LT debt฿B
6.845
7.660
8.373
8.244
9.171
9.587
9.895
10.95
11.34
11.51
5.540
4.66%
5.51%
46
Revenue
฿7.665B
7.02%
1.00×
Cost of revenue
฿5.365B
7.02%
1.00×
Operating expenses
฿1.556B
6.45%
0.95×
Goodwill & intangibles
21.16%
Cash and investments
15.08%
Spread over hurdle
(4.08%)