1.179
Revenue฿B
0.714
0.752
0.807
0.859
0.908
0.989
1.060
1.130
1.214
1.332
1.291
7.98%
7.46%
15
3.42
Revenue growth%
14.32
15.66
16.73
15.09
13.62
14.31
17.19
14.56
14.19
12.78
6.21
14.31
14.44
81
14.91
Gross margin%
6.38
5.40
3.66
5.66
6.79
5.86
6.49
9.49
11.00
10.74
24.49
9.49
6.43
73
24.93
Operating margin%
37.50
34.55
32.41
29.98
27.60
28.06
30.11
28.92
30.36
27.66
28.70
28.92
30.05
18
18.15
Net margin%
25.93
27.38
27.21
29.36
27.60
26.53
25.78
22.92
21.21
21.41
28.28
22.92
26.23
67
21.49
P/E ratio (avg)x
33.41
37.49
42.27
44.19
48.49
46.82
44.46
42.39
44.66
49.66
18.16
44.66
44.32
36
7.336
EV/EBITx
37.25
41.61
47.90
56.56
59.37
64.36
71.44
82.74
83.56
94.77
19.42
82.74
61.87
56
7.03
FCF yield (avg)%
10.65
12.38
12.72
15.54
14.53
12.68
14.41
16.11
18.04
18.69
18.30
16.11
14.47
11
5.70
FCF margin%
6.09
7.16
7.21
8.05
10.71
12.89
13.04
13.97
12.18
11.52
28.39
12.89
11.12
31
0.353
FCF / Net incomex
0.602
0.649
0.606
0.606
0.653
0.697
0.667
0.595
0.545
0.530
0.457
0.595
0.606
88
15.29
ROIC%
18.45
18.96
21.56
23.99
26.80
27.74
26.65
28.81
29.63
31.52
15.32
28.81
26.73
84
8.60
Return on equity%
24.26
25.94
25.30
26.34
25.24
24.60
24.38
27.34
25.76
23.41
19.70
24.60
25.27
41
3.34
Return on assets%
16.28
18.72
16.82
18.95
15.97
18.78
19.41
21.89
21.12
20.54
16.22
20.54
18.86
69
1.15
EPS฿
1.86
1.75
1.65
1.85
1.84
2.12
2.43
2.63
2.97
3.18
1.24
11.54%
6.42%
—
19.48
EPS growth%
29.08
26.54
26.42
26.71
28.16
25.71
23.15
23.29
21.74
21.16
23.47
23.15
26.07
14
1.70
Bookvalue per sh฿
0.26
0.26
0.27
0.24
0.24
0.24
0.21
0.19
0.17
0.16
0.58
(8.19%)
(4.73%)
—
0.75
FCF per share฿
0.59
0.66
0.62
0.66
0.62
0.63
0.71
0.69
0.65
0.69
0.56
1.90%
2.16%
—
1.42
Dividend per sh฿
0.50
0.52
0.45
0.43
0.39
0.40
0.35
0.30
0.26
0.23
0.52
(10.26%)
(7.22%)
—
8.27
Div yield (avg)%
8.28
9.28
11.93
12.39
11.26
11.44
11.45
13.24
12.32
12.42
3.78
12.32
11.69
32
9.76
Payout ratio%
11.33
14.17
11.55
12.68
15.41
15.55
16.41
17.11
18.39
18.19
17.98
17.11
15.48
66
499.2
Shares (diluted)M
488.8
475.4
512.0
473.9
436.4
439.9
431.2
407.4
381.5
427.6
515.2
(0.41%)
(1.60%)
39
17.68
Buyback yield%
2.76
5.42
7.39
6.81
8.32
6.88
6.06
4.38
3.00
3.21
28.78
4.38
5.74
73
1.399
D/E ratiox
2.755
2.855
3.433
3.753
3.654
3.856
3.739
3.847
4.372
4.762
1.176
3.856
3.746
30
576.5
Enterprise value฿M
370.1
404.4
402.8
421.2
383.5
378.7
372.6
368.9
319.7
300.8
950.6
(4.74%)
(2.25%)
40
1,277
LT debt฿M
163.3
141.8
125.4
127.8
140.0
126.8
130.2
138.4
150.5
159.1
588.3
2.60%
(0.94%)
60
Revenue
฿1.332B
7.46%
1.00×
Cost of revenue
฿676.7M
7.36%
0.99×
Operating expenses
฿241.2M
7.20%
0.98×
Goodwill & intangibles
20.21%
Cash and investments
16.02%
Spread over hurdle
17.54%