1.085
Revenue฿B
0.715
0.776
0.860
0.929
1.009
1.099
1.184
1.290
1.381
1.508
1.126
8.37%
8.77%
51
18.21
Revenue growth%
18.92
17.46
18.39
18.29
18.27
20.67
20.56
19.47
18.71
19.10
21.49
19.47
18.81
85
29.88
Gross margin%
17.81
16.44
13.94
13.25
14.41
15.04
17.61
16.19
18.99
19.41
12.50
17.61
16.32
6
9.90
Operating margin%
26.39
26.02
25.89
25.06
25.62
22.75
21.96
21.45
18.64
21.18
13.64
21.45
23.90
39
2.72
Net margin%
10.77
9.65
7.89
7.86
8.36
6.32
8.44
7.04
9.07
6.39
4.31
7.04
8.12
55
30.09
P/E ratio (avg)x
9.814
11.56
12.00
13.42
14.91
16.46
17.73
20.52
22.18
22.11
9.641
20.52
15.69
47
12.48
EV/EBITx
40.21
39.84
39.15
40.17
47.79
48.56
53.22
61.69
61.78
63.37
21.27
61.69
48.17
31
6.83
FCF yield (avg)%
18.40
19.26
18.95
16.23
15.20
14.95
17.22
16.65
13.84
14.67
18.27
14.95
16.44
75
12.55
FCF margin%
21.30
23.20
24.53
25.47
26.09
27.76
27.10
28.51
28.15
30.87
21.30
28.15
26.59
42
1.617
FCF / Net incomex
1.062
0.934
0.858
0.837
0.897
0.881
0.780
0.815
0.730
0.689
1.655
0.780
0.847
37
13.56
ROIC%
8.75
9.80
12.55
10.00
7.33
6.68
8.09
8.97
9.76
10.42
5.92
8.97
9.37
93
29.11
Return on equity%
7.71
6.53
7.37
10.17
10.03
9.49
6.51
5.70
8.36
7.29
6.51
7.29
7.54
17
3.04
Return on assets%
17.00
17.15
15.93
13.09
15.44
15.36
17.27
15.62
14.22
14.66
8.95
15.36
15.53
93
0.68
EPS฿
0.60
0.63
0.64
0.66
0.64
0.59
0.61
0.64
0.73
0.75
0.71
3.23%
1.97%
—
10.83
EPS growth%
9.61
9.97
10.95
11.94
13.80
13.05
12.67
11.82
10.06
11.62
26.85
11.82
11.72
56
1.72
Bookvalue per sh฿
0.51
0.55
0.56
0.48
0.51
0.52
0.50
0.44
0.46
0.47
2.06
(1.50%)
(0.59%)
—
0.94
FCF per share฿
2.11
2.39
2.58
3.03
3.39
3.21
3.30
3.48
3.44
3.44
1.98
0.34%
4.74%
—
1.64
Dividend per sh฿
2.11
2.30
2.62
2.86
2.90
3.16
3.44
3.37
3.29
3.11
0.93
1.40%
3.00%
—
24.09
Div yield (avg)%
1.01
1.76
1.62
3.17
3.24
4.47
3.06
0.72
0.40
0.40
19.27
0.72
1.69
87
11.81
Payout ratio%
23.82
22.24
23.69
21.63
20.96
23.56
25.62
27.74
26.13
25.88
15.01
25.88
23.75
31
525.0
Shares (diluted)M
530.5
570.8
540.3
505.0
508.4
572.4
580.3
624.3
582.6
604.7
510.2
3.53%
1.17%
88
9.64
Buyback yield%
7.33
9.09
11.93
14.39
15.92
13.50
11.41
11.53
12.44
15.00
8.13
12.44
12.19
70
1.566
D/E ratiox
0.810
0.779
0.843
1.002
0.992
1.132
1.197
1.180
1.190
1.205
1.321
1.190
1.067
58
0.792
Enterprise value฿B
1.566
1.771
1.976
2.208
2.578
2.877
3.417
3.805
4.004
4.796
0.621
13.22%
11.75%
82
1,105
LT debt฿M
334.6
342.2
338.5
337.5
318.2
311.2
295.8
326.3
324.6
323.7
295.4
0.35%
(1.06%)
68
Revenue
฿1.508B
8.77%
1.00×
Cost of revenue
฿1.056B
8.77%
1.00×
Operating expenses
฿260.7M
8.32%
0.96×
Cash and investments
17.10%
Property and equipment
15.29%
Spread over hurdle
(5.73%)