15.55
Revenue฿B
12.83
13.45
14.63
15.85
17.20
18.20
19.36
20.80
22.79
23.89
16.26
6.79%
7.16%
75
28.69
Revenue growth%
9.45
10.26
7.76
5.13
7.58
10.28
11.53
11.67
9.27
10.87
14.69
10.87
9.86
45
20.37
Gross margin%
15.78
16.54
16.55
17.97
20.09
22.06
22.35
24.64
24.26
24.42
20.67
24.26
21.08
89
29.77
Operating margin%
21.19
23.54
21.16
20.23
21.70
20.59
21.89
22.57
22.67
22.10
13.59
22.10
21.80
78
21.36
Net margin%
14.19
11.62
10.14
8.62
6.33
8.57
5.94
7.79
8.20
5.66
4.32
7.79
8.39
45
23.35
P/E ratio (avg)x
8.088
7.288
7.544
7.498
6.545
5.936
5.205
4.755
5.169
4.815
19.87
5.169
6.241
72
16.52
EV/EBITx
20.06
21.13
20.51
20.98
21.10
23.72
25.14
28.85
29.62
29.81
10.43
28.85
22.42
95
23.81
FCF yield (avg)%
25.63
26.08
23.44
24.73
27.31
25.84
23.24
24.47
27.11
29.79
16.65
25.84
25.74
6
11.54
FCF margin%
18.24
18.26
19.16
21.16
18.36
16.06
18.44
17.47
16.39
17.75
15.38
17.47
18.25
18
1.165
FCF / Net incomex
2.240
2.429
2.412
2.382
2.501
2.444
2.904
2.983
3.188
3.801
1.673
2.983
2.473
60
26.66
ROIC%
1.57
2.58
0.40
0.40
2.10
1.21
0.40
0.40
0.96
0.40
22.83
0.40
0.68
50
7.66
Return on equity%
9.47
9.66
12.38
12.35
11.86
13.31
11.70
10.62
10.63
10.26
8.86
10.63
11.17
39
24.51
Return on assets%
26.34
27.74
27.64
28.07
27.92
29.14
31.05
30.04
29.94
31.02
15.51
30.04
28.61
54
1.76
EPS฿
1.13
1.11
1.13
1.17
1.36
1.49
1.46
1.67
1.70
1.61
1.96
3.51%
3.05%
—
8.68
EPS growth%
8.49
9.75
12.75
15.02
15.21
13.88
12.00
14.37
16.17
17.82
19.57
14.37
14.13
71
1.59
Bookvalue per sh฿
2.19
2.13
2.30
2.14
2.05
2.25
2.47
2.66
3.00
3.02
2.10
8.00%
2.95%
—
0.78
FCF per share฿
1.10
1.06
0.99
0.92
0.93
1.02
1.04
1.19
1.16
1.33
1.18
7.45%
1.49%
—
0.76
Dividend per sh฿
0.90
0.85
0.81
0.82
0.89
0.93
0.88
0.90
0.93
0.85
1.56
(0.94%)
0.26%
—
15.82
Div yield (avg)%
6.39
6.60
5.27
4.45
4.02
5.57
7.23
5.81
3.30
1.61
27.69
5.57
5.42
29
9.49
Payout ratio%
14.11
12.78
14.84
14.31
17.05
17.54
19.88
21.14
20.81
19.87
2.40
19.88
17.30
50
5.526
Shares (diluted)B
4.480
4.504
3.828
3.689
3.642
3.099
2.666
2.424
2.336
2.450
5.653
(7.62%)
(6.12%)
34
2.12
Buyback yield%
2.88
0.40
0.40
1.97
0.40
0.40
0.40
0.73
0.40
1.99
3.33
0.40
0.40
48
0.290
D/E ratiox
0.218
0.236
0.249
0.251
0.245
0.247
0.271
0.267
0.282
0.311
1.758
0.271
0.250
83
13.83
Enterprise value฿B
17.32
20.04
21.16
23.44
23.24
23.68
26.45
28.68
32.40
34.77
5.878
8.39%
7.02%
48
9.285
LT debt฿B
5.270
5.673
5.203
5.592
5.521
5.386
4.751
4.239
3.981
3.568
18.11
(8.36%)
(3.82%)
91
Revenue
฿23.89B
7.16%
1.00×
Cost of revenue
฿16.47B
7.19%
1.00×
Operating expenses
฿3.454B
7.18%
1.00×
Goodwill & intangibles
21.39%
Cash and investments
15.71%
Spread over hurdle
(1.95%)