1.591
Revenue฿B
1.028
1.087
1.194
1.267
1.351
1.433
1.534
1.611
1.694
1.796
1.706
5.86%
6.49%
92
19.98
Revenue growth%
13.94
12.98
12.29
11.38
9.38
7.48
5.45
6.49
4.58
2.35
5.24
5.45
8.43
75
29.65
Gross margin%
27.90
30.80
28.22
27.95
25.04
25.76
22.88
25.48
27.91
26.16
18.17
25.76
27.03
38
25.17
Operating margin%
2.79
3.55
4.04
5.35
3.05
5.56
2.58
3.20
5.43
6.96
27.80
5.43
3.79
62
19.69
Net margin%
21.21
19.68
19.87
19.23
18.14
17.05
18.99
20.23
19.25
19.67
23.47
19.25
19.46
28
24.31
P/E ratio (avg)x
28.38
30.21
34.08
32.81
31.81
30.75
30.64
30.26
28.95
33.80
9.231
30.64
30.69
94
19.02
EV/EBITx
14.32
12.25
12.88
11.43
12.11
11.30
10.29
9.003
9.521
8.818
31.11
9.521
11.36
81
14.84
FCF yield (avg)%
31.87
33.25
31.33
28.82
30.99
32.96
30.90
32.90
35.34
37.91
9.90
32.96
32.39
68
4.52
FCF margin%
26.01
26.17
24.48
26.82
28.42
30.39
29.30
31.69
28.82
30.42
11.30
30.39
28.62
61
1.511
FCF / Net incomex
1.426
1.575
1.634
1.807
1.971
2.139
2.233
2.214
2.393
2.764
0.101
2.233
2.055
48
13.36
ROIC%
18.56
19.85
19.93
19.00
17.08
15.42
15.87
18.20
17.19
14.92
11.65
15.87
17.70
7
11.60
Return on equity%
25.57
24.92
23.35
24.88
23.23
25.97
26.15
26.01
28.58
28.32
14.35
26.15
25.77
74
21.33
Return on assets%
2.64
5.27
4.56
6.95
9.21
11.88
10.67
10.34
9.23
12.23
4.63
10.67
9.22
9
0.48
EPS฿
0.81
0.85
0.85
0.91
0.96
1.00
1.07
1.07
1.15
1.15
0.49
3.74%
3.81%
—
25.75
EPS growth%
14.16
15.98
15.95
17.85
20.81
19.64
17.35
17.57
18.65
18.53
18.66
18.53
17.71
65
0.44
Bookvalue per sh฿
1.51
1.79
1.82
2.16
2.43
2.74
2.70
2.62
3.12
3.47
1.28
7.35%
10.46%
—
0.26
FCF per share฿
0.51
0.60
0.64
0.62
0.70
0.74
0.84
0.81
0.85
0.89
1.36
5.08%
6.92%
—
1.07
Dividend per sh฿
1.51
1.49
1.69
1.80
1.80
2.10
2.08
2.43
2.69
3.24
0.62
12.46%
9.69%
—
6.35
Div yield (avg)%
13.32
14.43
11.54
10.28
13.03
10.72
8.96
10.07
9.78
9.15
5.31
9.78
10.50
75
11.43
Payout ratio%
7.91
9.82
7.42
8.78
6.34
8.10
10.02
12.13
9.81
10.65
17.29
10.02
9.30
46
1.088
Shares (diluted)B
1.452
1.387
1.370
1.399
1.442
1.373
1.550
1.814
1.892
1.969
1.112
6.42%
2.76%
91
2.74
Buyback yield%
14.52
16.96
17.41
14.85
16.59
18.32
20.99
19.99
22.75
22.52
27.39
20.99
17.87
34
1.248
D/E ratiox
1.289
1.197
1.311
1.394
1.460
1.303
1.400
1.237
1.344
1.246
0.302
1.303
1.307
46
0.340
Enterprise value฿B
0.253
0.273
0.284
0.261
0.267
0.228
0.194
0.191
0.170
0.170
2.000
(8.63%)
(5.38%)
78
0.396
LT debt฿B
3.058
3.006
3.152
3.188
3.263
3.327
3.854
3.874
4.009
3.994
1.993
4.13%
3.89%
90
Revenue
฿1.796B
6.49%
1.00×
Cost of revenue
฿1.257B
6.49%
1.00×
Operating expenses
฿384.5M
6.66%
1.02×
Goodwill & intangibles
13.67%
Spread over hurdle
(9.39%)