0.748
Revenue฿B
1.151
1.221
1.252
1.304
1.336
1.365
1.409
1.465
1.553
1.587
0.834
3.50%
3.85%
91
2.90
Revenue growth%
27.15
26.57
28.42
26.80
25.30
22.81
20.05
19.51
20.55
21.74
25.46
20.55
24.06
46
24.78
Gross margin%
13.06
15.15
14.54
13.34
14.21
11.78
14.61
11.61
11.00
8.82
7.03
11.61
13.20
94
23.39
Operating margin%
0.81
0.40
2.70
1.51
4.05
3.48
1.56
4.33
2.47
2.68
3.79
2.68
2.57
88
7.44
Net margin%
12.03
10.44
11.47
11.31
12.72
15.70
12.84
10.37
8.96
10.80
27.76
10.80
11.39
47
24.18
P/E ratio (avg)x
26.36
30.31
29.85
34.28
40.17
45.25
44.82
48.70
53.38
57.10
33.77
48.70
42.50
87
17.46
EV/EBITx
7.539
8.521
7.731
7.957
9.058
8.773
8.753
9.507
10.77
10.49
10.96
9.507
8.763
23
21.64
FCF yield (avg)%
25.31
27.27
27.31
29.15
26.88
27.68
24.89
24.72
25.26
27.23
22.95
25.26
27.06
92
9.33
FCF margin%
17.89
19.69
17.29
14.64
15.59
13.68
10.90
9.14
9.23
9.18
17.87
9.23
14.16
56
1.554
FCF / Net incomex
0.217
0.205
0.194
0.193
0.223
0.259
0.251
0.235
0.257
0.284
0.545
0.257
0.229
21
4.06
ROIC%
21.65
19.83
18.92
20.65
17.89
17.60
18.42
19.84
19.64
19.18
2.46
19.18
19.41
8
19.01
Return on equity%
32.60
30.99
31.81
30.38
29.40
28.79
31.54
31.85
31.36
33.86
17.65
31.54
31.45
33
28.57
Return on assets%
12.19
11.20
8.99
11.82
9.84
11.25
12.90
15.03
13.01
13.96
29.69
13.01
12.00
30
0.24
EPS฿
0.44
0.42
0.46
0.48
0.55
0.54
0.52
0.58
0.55
0.61
0.26
1.97%
3.92%
—
29.76
EPS growth%
17.54
16.66
15.12
12.93
11.63
13.54
12.55
14.58
16.51
14.27
2.28
14.27
14.43
68
0.56
Bookvalue per sh฿
0.43
0.46
0.42
0.38
0.41
0.42
0.41
0.41
0.46
0.51
0.28
4.56%
1.89%
—
0.24
FCF per share฿
0.45
0.53
0.56
0.58
0.61
0.65
0.69
0.70
0.76
0.84
0.49
6.60%
7.50%
—
0.17
Dividend per sh฿
0.49
0.47
0.49
0.45
0.49
0.43
0.41
0.37
0.34
0.34
0.51
(6.96%)
(4.01%)
—
22.57
Div yield (avg)%
4.17
1.21
0.40
2.30
1.49
0.40
0.40
0.40
0.40
0.40
4.69
0.40
0.40
87
2.48
Payout ratio%
28.55
27.47
24.48
21.65
22.36
19.64
16.68
19.51
19.42
21.32
3.50
19.51
21.48
6
0.786
Shares (diluted)B
1.329
1.592
1.829
2.087
2.445
2.695
2.707
3.258
3.754
4.172
0.786
11.28%
13.64%
49
16.30
Buyback yield%
23.46
22.95
24.73
22.96
25.16
24.78
22.53
21.30
21.49
21.93
14.30
21.93
22.96
51
1.779
D/E ratiox
0.581
0.641
0.743
0.729
0.851
0.885
1.045
1.178
1.332
1.365
0.287
1.178
0.868
63
1.593
Enterprise value฿B
1.769
1.928
1.968
2.135
2.121
2.332
2.513
2.347
2.707
3.105
1.045
7.92%
6.92%
84
1.272
LT debt฿B
2.705
2.924
2.893
3.296
3.672
3.667
4.074
4.731
5.023
5.445
0.649
8.20%
8.70%
54
Revenue
฿1.587B
3.85%
1.00×
Cost of revenue
฿716.0M
3.95%
1.01×
Operating expenses
฿393.8M
4.14%
1.03×
Cash and investments
16.26%
Spread over hurdle
(0.78%)