0.274
Revenue฿B
1.279
1.285
1.255
1.275
1.277
1.252
1.257
1.242
1.272
1.248
0.295
(0.46%)
(0.04%)
6
22.16
Revenue growth%
20.12
17.59
16.39
16.10
18.00
20.75
19.58
20.40
20.84
21.97
17.51
20.75
19.85
64
24.85
Gross margin%
10.68
10.49
11.28
12.78
14.62
12.77
15.09
16.12
19.00
20.00
27.65
16.12
13.70
82
22.15
Operating margin%
21.66
21.57
20.59
21.52
22.12
22.63
21.51
21.46
24.08
25.45
9.47
22.63
21.62
5
13.46
Net margin%
32.44
33.40
30.68
29.39
31.23
33.52
32.00
29.04
30.49
29.66
29.67
30.49
30.96
64
25.13
P/E ratio (avg)x
19.01
19.59
20.06
22.85
25.13
27.00
28.95
30.47
30.62
36.20
32.79
30.47
26.06
93
6.436
EV/EBITx
22.70
20.78
19.85
20.71
21.47
22.74
20.72
21.79
19.97
21.27
37.34
21.27
21.02
86
19.37
FCF yield (avg)%
8.29
7.99
9.56
10.46
10.27
12.12
14.68
17.30
17.93
17.68
22.81
17.30
11.29
90
2.97
FCF margin%
12.18
11.18
9.11
7.06
8.62
9.72
11.77
9.48
6.78
5.57
29.64
9.48
9.29
65
1.623
FCF / Net incomex
1.168
1.203
1.125
1.046
1.112
1.159
1.064
1.003
1.098
1.175
0.794
1.098
1.119
28
25.45
ROIC%
26.10
24.93
22.84
19.98
17.14
14.83
15.16
14.95
13.30
10.60
27.79
14.83
16.15
83
11.19
Return on equity%
21.10
24.09
22.53
24.78
22.54
20.14
22.29
24.69
24.37
24.54
28.24
24.37
23.32
71
9.24
Return on assets%
11.08
12.03
9.22
7.94
8.02
9.24
9.78
12.47
13.05
13.34
12.51
12.47
10.43
67
0.48
EPS฿
1.05
1.06
0.99
1.04
1.08
1.09
1.12
1.12
1.16
1.31
0.52
3.91%
2.37%
—
2.53
EPS growth%
16.59
16.02
14.91
17.69
17.62
17.53
16.28
14.91
16.24
14.29
13.93
16.24
16.26
10
0.89
Bookvalue per sh฿
0.53
0.63
0.66
0.72
0.74
0.78
0.79
0.94
1.12
1.13
0.17
9.02%
9.90%
—
0.77
FCF per share฿
0.47
0.51
0.49
0.45
0.40
0.41
0.35
0.38
0.41
0.36
0.33
(2.13%)
(1.45%)
—
0.27
Dividend per sh฿
0.17
0.18
0.18
0.16
0.16
0.15
0.15
0.16
0.17
0.15
0.50
(2.22%)
(1.50%)
—
24.05
Div yield (avg)%
9.25
8.34
7.36
5.82
3.46
1.07
2.47
3.73
6.35
5.55
26.82
3.73
5.69
40
26.09
Payout ratio%
5.95
5.94
6.13
3.47
4.64
4.98
5.05
6.69
6.87
7.96
14.57
6.69
5.94
69
471.6
Shares (diluted)M
487.9
511.6
477.6
470.1
515.1
472.2
475.5
500.4
498.3
492.3
479.7
(0.90%)
(0.93%)
27
22.45
Buyback yield%
5.35
7.36
5.09
3.75
5.63
4.10
6.14
8.76
8.76
9.14
4.80
8.76
5.89
91
0.291
D/E ratiox
1.898
2.067
2.254
2.314
2.527
2.931
3.329
3.693
3.770
4.338
1.250
3.693
2.729
74
0.572
Enterprise value฿B
0.775
0.769
0.910
0.923
1.032
1.068
1.279
1.452
1.549
1.717
0.069
10.71%
10.17%
78
0.884
LT debt฿B
1.130
1.146
1.237
1.422
1.606
1.778
1.820
1.928
2.095
2.287
0.502
7.33%
8.31%
53
Revenue
฿1.248B
(0.04%)
1.00×
Cost of revenue
฿873.4M
(0.04%)
1.00×
Operating expenses
฿238.4M
(0.24%)
0.98×
Goodwill & intangibles
19.35%
Cash and investments
15.51%
Spread over hurdle
(2.26%)