0.987
Revenue฿B
0.559
0.599
0.643
0.686
0.734
0.775
0.843
0.910
0.955
1.039
1.031
7.19%
7.21%
10
11.00
Revenue growth%
29.26
29.68
27.35
29.01
28.79
28.11
27.52
26.93
27.64
25.46
22.56
27.52
27.88
75
26.53
Gross margin%
9.38
11.95
12.04
14.81
17.05
17.22
16.54
17.52
16.18
13.82
15.94
16.54
15.50
52
7.69
Operating margin%
11.46
10.82
11.89
14.15
13.91
11.89
14.45
13.05
14.62
11.63
28.14
13.05
12.47
80
22.90
Net margin%
27.40
26.13
23.40
23.94
26.06
26.07
27.98
27.70
27.96
25.49
5.89
27.70
26.10
24
27.07
P/E ratio (avg)x
26.01
26.87
30.55
33.10
33.42
33.65
36.18
42.77
42.46
46.19
9.393
42.46
33.53
6
32.95
EV/EBITx
27.09
29.62
28.13
30.62
33.59
31.07
34.38
37.00
38.60
43.64
18.64
37.00
32.33
30
29.46
FCF yield (avg)%
30.29
28.89
26.16
24.04
24.63
26.84
28.41
28.41
28.88
26.24
9.47
28.41
27.62
21
15.52
FCF margin%
7.84
8.88
9.53
7.02
4.81
6.78
8.29
8.77
7.95
10.75
18.35
8.29
8.12
40
1.658
FCF / Net incomex
0.886
0.964
1.083
1.137
1.223
1.373
1.412
1.351
1.345
1.512
1.310
1.373
1.284
6
26.09
ROIC%
21.08
18.82
18.77
18.93
18.21
18.73
18.09
15.63
13.10
13.83
13.11
15.63
18.47
6
27.84
Return on equity%
10.36
9.27
11.80
13.11
13.29
12.91
9.99
12.00
14.60
11.85
28.75
12.00
11.92
50
14.32
Return on assets%
4.85
2.58
4.69
6.30
7.05
8.83
9.84
11.99
10.12
9.12
27.91
9.84
7.94
32
1.07
EPS฿
0.70
0.62
0.65
0.57
0.63
0.61
0.54
0.56
0.61
0.59
1.10
(1.22%)
(2.36%)
—
9.59
EPS growth%
0.47
0.40
0.91
0.40
1.78
4.65
6.15
3.19
0.75
3.00
7.18
3.19
1.34
62
0.68
Bookvalue per sh฿
0.29
0.30
0.26
0.28
0.30
0.31
0.32
0.28
0.29
0.27
0.30
(2.32%)
(2.02%)
—
0.56
FCF per share฿
1.80
1.87
1.83
1.94
2.17
2.21
2.29
2.10
2.16
1.98
0.75
(1.81%)
0.53%
—
0.58
Dividend per sh฿
2.34
2.63
3.08
3.30
3.39
3.31
3.56
3.93
4.55
5.18
0.35
8.85%
8.45%
—
16.00
Div yield (avg)%
17.47
16.47
16.94
18.94
16.21
15.74
13.16
15.60
17.29
20.16
21.42
15.74
16.71
8
14.19
Payout ratio%
7.04
8.50
6.14
8.46
10.97
12.97
14.24
13.00
11.76
12.56
18.30
12.97
11.36
52
681.3
Shares (diluted)M
614.3
522.1
522.6
451.0
453.7
449.3
428.3
442.5
435.5
391.3
688.1
(2.92%)
(5.34%)
10
9.48
Buyback yield%
10.39
12.71
12.79
10.17
9.67
11.07
10.92
11.24
14.07
14.82
20.19
11.24
11.16
64
0.553
D/E ratiox
1.874
2.016
1.922
2.277
2.243
2.635
2.857
3.046
2.988
3.000
0.162
2.988
2.456
60
0.205
Enterprise value฿B
1.214
1.133
1.013
1.062
1.011
1.032
1.135
1.031
1.022
1.130
0.165
2.26%
(0.90%)
74
0.852
LT debt฿B
1.296
1.449
1.457
1.563
1.672
1.750
1.974
1.897
1.760
1.575
0.211
(1.19%)
3.20%
27
Revenue
฿1.039B
7.21%
1.00×
Cost of revenue
฿697.9M
7.13%
0.99×
Operating expenses
฿206.2M
7.10%
0.99×
Cash and investments
21.08%
Goodwill & intangibles
16.00%
Spread over hurdle
(6.19%)