0.297
Revenue฿B
1.831
1.875
1.967
2.054
2.135
2.226
2.287
2.377
2.433
2.496
0.318
3.17%
3.83%
94
14.55
Revenue growth%
27.26
25.57
24.08
23.24
22.84
22.66
24.46
23.26
23.13
23.95
6.27
23.26
23.60
93
8.37
Gross margin%
13.36
11.41
8.73
8.05
5.22
5.55
2.55
3.20
1.43
0.40
27.04
2.55
5.39
16
11.07
Operating margin%
4.01
3.56
3.88
1.62
2.00
1.13
3.11
3.79
3.79
4.94
6.88
3.79
3.67
64
18.05
Net margin%
21.82
20.76
18.97
18.93
18.02
18.10
18.53
18.20
20.85
21.07
26.12
18.53
18.95
16
15.26
P/E ratio (avg)x
35.26
39.41
43.21
49.08
58.16
66.94
69.78
81.54
78.65
78.37
15.69
78.37
62.55
83
17.63
EV/EBITx
10.74
10.46
11.24
11.19
12.98
12.78
14.74
16.56
16.16
16.68
20.64
16.16
12.88
60
11.23
FCF yield (avg)%
9.79
9.41
6.73
6.13
3.84
3.11
0.86
0.40
2.83
3.61
20.51
2.83
3.72
92
17.70
FCF margin%
30.65
27.75
30.73
28.30
27.54
25.40
23.25
22.11
20.34
18.97
24.92
22.11
26.47
68
1.260
FCF / Net incomex
0.624
0.714
0.751
0.887
0.890
0.943
0.944
1.044
1.045
1.189
0.733
1.044
0.917
87
9.11
ROIC%
16.60
18.83
17.80
17.52
15.99
16.86
18.38
19.57
18.24
19.32
21.51
18.38
18.02
83
9.55
Return on equity%
9.88
10.95
9.95
8.71
6.36
3.75
4.82
6.18
4.07
4.53
15.51
4.53
6.27
39
11.89
Return on assets%
4.09
2.55
4.47
2.90
4.94
5.73
4.64
7.29
9.48
6.82
5.97
6.82
4.79
53
1.20
EPS฿
3.43
3.89
3.82
4.28
4.89
5.35
5.77
5.89
6.93
7.49
1.29
8.88%
8.38%
—
13.30
EPS growth%
28.18
31.01
29.36
30.32
32.62
30.34
30.04
31.22
31.26
34.05
19.97
31.22
30.68
81
2.33
Bookvalue per sh฿
1.92
1.90
1.63
1.57
1.40
1.48
1.32
1.40
1.28
1.29
2.06
(1.62%)
(4.80%)
—
0.50
FCF per share฿
2.11
2.21
2.00
2.23
2.10
1.98
2.14
2.31
2.44
2.19
1.76
0.85%
(0.08%)
—
2.45
Dividend per sh฿
0.86
0.89
0.82
0.85
0.75
0.68
0.61
0.56
0.61
0.64
0.58
(3.10%)
(3.82%)
—
11.83
Div yield (avg)%
9.48
8.37
5.93
4.11
2.87
1.02
2.39
1.46
0.40
2.38
26.38
1.46
2.63
43
10.04
Payout ratio%
5.79
7.00
5.94
3.44
3.47
0.83
1.46
0.95
0.40
3.37
7.89
0.95
3.40
48
397.4
Shares (diluted)M
375.4
425.3
490.1
471.3
538.9
576.1
673.5
684.4
701.5
798.2
392.8
8.17%
8.94%
38
20.32
Buyback yield%
29.83
31.19
34.02
36.27
35.93
35.48
36.82
36.16
35.47
32.53
22.51
35.48
35.48
35
0.362
D/E ratiox
0.511
0.597
0.683
0.750
0.856
0.923
1.006
1.166
1.356
1.335
0.924
1.166
0.889
21
1.704
Enterprise value฿B
1.594
1.852
1.955
2.268
2.709
2.842
2.775
2.853
3.409
3.693
0.997
6.39%
8.89%
48
1.876
LT debt฿B
2.682
2.982
3.252
3.213
3.258
3.739
3.751
3.794
4.217
4.173
1.102
5.07%
5.98%
30
Revenue
฿2.496B
3.83%
1.00×
Cost of revenue
฿1.317B
4.28%
1.04×
Operating expenses
฿519.8M
3.26%
0.95×
Property and equipment
17.21%
Cash and investments
17.20%
Spread over hurdle
15.25%