1.499
Revenue฿B
0.657
0.695
0.746
0.804
0.854
0.890
0.966
1.044
1.093
1.185
1.637
6.76%
6.69%
53
3.76
Revenue growth%
13.76
13.04
10.49
9.11
8.00
8.51
8.02
8.63
7.10
8.96
9.50
8.51
8.79
89
21.30
Gross margin%
12.22
12.92
12.27
13.87
16.03
15.79
16.21
16.94
15.19
14.22
28.65
15.79
14.71
37
8.67
Operating margin%
15.15
16.08
17.72
16.99
16.98
18.85
18.80
19.56
20.89
20.29
17.85
19.56
18.26
86
12.09
Net margin%
25.89
28.81
28.85
28.15
25.33
25.05
26.39
24.98
25.83
23.77
25.70
25.05
25.86
37
29.41
P/E ratio (avg)x
44.69
48.94
51.28
59.65
69.47
67.54
72.20
76.15
87.96
104.3
28.56
76.15
68.50
92
15.96
EV/EBITx
25.52
26.50
29.92
32.54
33.96
37.44
44.45
45.66
44.57
46.86
24.70
44.57
35.70
12
5.81
FCF yield (avg)%
17.62
18.68
15.75
13.48
12.84
13.94
14.07
16.97
18.46
19.97
8.02
16.97
16.36
61
20.29
FCF margin%
26.01
23.28
25.19
22.61
20.99
20.61
21.11
19.47
22.13
23.86
22.84
21.11
22.37
59
0.684
FCF / Net incomex
0.690
0.778
0.720
0.736
0.721
0.706
0.698
0.785
0.855
0.781
1.746
0.781
0.729
52
18.64
ROIC%
0.40
0.40
0.40
2.20
3.37
0.52
2.58
0.40
0.40
0.40
28.73
0.40
0.40
61
24.22
Return on equity%
14.20
13.50
13.59
12.94
14.13
13.80
11.01
13.78
13.53
14.59
2.53
13.78
13.69
29
5.72
Return on assets%
18.47
17.25
16.45
19.23
17.53
17.42
16.58
15.24
16.79
17.71
4.40
16.79
17.33
58
0.90
EPS฿
2.47
2.69
3.17
3.61
4.19
4.32
5.01
5.30
6.25
6.12
0.97
7.87%
10.86%
—
26.02
EPS growth%
16.14
17.17
19.84
21.96
20.68
23.50
23.40
25.36
23.53
20.66
12.93
23.50
21.32
79
0.48
Bookvalue per sh฿
1.70
1.67
1.47
1.44
1.49
1.43
1.50
1.64
1.47
1.50
0.97
0.13%
(2.56%)
—
1.85
FCF per share฿
0.46
0.48
0.46
0.51
0.53
0.52
0.57
0.53
0.55
0.50
1.45
(1.14%)
1.61%
—
2.19
Dividend per sh฿
2.57
2.84
3.23
3.19
3.33
3.59
4.06
4.11
4.58
4.63
1.06
6.79%
6.99%
—
21.81
Div yield (avg)%
21.18
19.29
18.53
15.89
13.32
14.18
12.88
15.23
12.37
12.91
17.79
12.91
14.71
31
25.42
Payout ratio%
29.66
29.95
32.14
31.66
32.39
29.96
27.69
25.59
28.53
30.39
24.64
28.53
29.95
39
0.806
Shares (diluted)B
1.107
1.144
1.165
1.379
1.477
1.714
1.680
2.011
2.013
2.414
0.783
10.32%
9.71%
81
4.55
Buyback yield%
21.80
19.88
20.27
18.83
16.11
16.16
17.94
17.57
15.83
18.33
5.20
17.57
18.14
23
0.795
D/E ratiox
1.237
1.215
1.394
1.638
1.745
1.997
1.923
2.043
1.924
2.016
0.583
1.997
1.834
46
1.182
Enterprise value฿B
1.801
1.915
2.061
2.382
2.356
2.589
2.561
2.529
2.910
2.711
1.045
2.85%
5.25%
8
362.4
LT debt฿M
428.5
446.2
484.3
482.7
489.8
529.7
577.6
635.9
650.1
783.9
596.3
9.86%
6.76%
34
Revenue
฿1.185B
6.69%
1.00×
Cost of revenue
฿603.1M
7.07%
1.04×
Operating expenses
฿278.5M
6.22%
0.96×
Goodwill & intangibles
16.58%
Spread over hurdle
17.81%