0.887
Revenue฿B
1.062
1.079
1.107
1.157
1.166
1.169
1.177
1.185
1.219
1.221
0.992
0.92%
1.39%
69
6.71
Revenue growth%
22.65
22.46
19.59
19.66
18.48
20.21
17.54
18.80
21.06
23.07
25.22
20.21
19.94
52
24.92
Gross margin%
22.40
19.82
22.20
20.31
19.01
20.74
18.93
20.02
21.81
20.20
13.16
20.20
20.26
57
15.29
Operating margin%
34.04
31.84
30.04
30.13
30.53
29.67
30.23
32.84
30.44
32.02
22.18
30.44
30.49
27
16.53
Net margin%
17.15
14.17
13.06
14.18
14.08
15.02
13.82
13.98
12.02
10.94
24.43
13.82
14.03
67
10.16
P/E ratio (avg)x
38.85
41.64
41.76
39.44
38.40
42.48
49.98
52.11
53.47
53.81
30.94
52.11
42.12
73
27.51
EV/EBITx
8.400
8.359
8.523
9.538
10.12
10.80
11.75
12.19
11.55
12.25
10.05
11.75
10.46
33
8.46
FCF yield (avg)%
18.98
21.70
19.10
18.21
19.34
21.16
19.80
21.41
19.39
22.08
22.30
21.16
19.60
44
29.94
FCF margin%
13.95
15.52
13.45
13.62
16.11
16.28
17.50
15.55
14.50
16.85
21.93
16.28
15.53
27
0.562
FCF / Net incomex
1.506
1.496
1.622
1.824
1.877
2.031
2.036
1.943
2.020
2.335
0.482
2.031
1.910
72
10.21
ROIC%
33.67
33.03
34.13
33.42
35.96
35.15
37.72
36.69
33.97
33.27
12.61
35.15
34.05
39
18.66
Return on equity%
24.36
25.91
23.31
25.93
26.07
24.30
22.96
20.71
20.38
22.20
20.97
22.20
23.81
49
29.62
Return on assets%
11.21
8.88
9.83
8.33
6.13
4.70
4.98
6.45
4.55
2.79
12.55
4.70
6.29
76
0.83
EPS฿
0.63
0.58
0.53
0.54
0.50
0.50
0.45
0.42
0.41
0.45
0.92
(2.04%)
(3.71%)
—
8.91
EPS growth%
27.66
30.17
32.55
32.91
35.66
34.80
32.11
34.46
32.34
29.43
13.97
32.34
32.45
74
0.17
Bookvalue per sh฿
0.61
0.58
0.52
0.47
0.48
0.42
0.45
0.50
0.44
0.44
0.34
(1.64%)
(4.23%)
—
1.06
FCF per share฿
0.30
0.31
0.33
0.32
0.29
0.31
0.32
0.30
0.33
0.29
0.65
(0.26%)
0.11%
—
0.16
Dividend per sh฿
1.43
1.59
1.78
1.98
2.21
2.21
2.46
2.87
3.30
3.43
0.28
9.17%
10.99%
—
19.77
Div yield (avg)%
28.65
31.03
33.44
31.76
31.46
32.48
31.95
29.61
31.23
32.52
11.32
31.95
31.61
40
10.54
Payout ratio%
28.81
25.90
23.64
25.15
24.10
24.62
24.64
26.37
28.39
29.36
25.81
26.37
25.53
75
553.1
Shares (diluted)M
564.3
643.0
647.2
661.0
631.3
670.4
658.9
652.5
759.1
752.9
549.8
3.59%
2.18%
53
19.96
Buyback yield%
29.91
28.56
25.93
26.23
28.77
26.07
25.62
23.82
21.43
19.67
28.23
23.82
26.00
26
0.149
D/E ratiox
1.685
1.668
1.753
1.636
1.492
1.546
1.537
1.617
1.682
1.636
1.485
1.617
1.636
92
790.0
Enterprise value฿M
251.8
251.4
273.3
259.5
222.1
222.6
234.0
214.4
202.7
210.4
371.7
(1.08%)
(3.27%)
21
122.8
LT debt฿M
295.7
314.0
318.8
303.4
277.3
256.9
222.0
200.4
210.3
219.9
235.3
(4.54%)
(3.35%)
86
Revenue
฿1.221B
1.39%
1.00×
Cost of revenue
฿735.9M
1.07%
0.97×
Operating expenses
฿293.4M
1.91%
1.05×
Spread over hurdle
11.16%