2.644
Revenue฿B
1.474
1.551
1.684
1.806
1.980
2.145
2.268
2.468
2.674
2.852
2.924
7.58%
7.37%
15
2.68
Revenue growth%
26.40
27.82
29.60
26.99
29.61
31.17
29.01
29.03
26.53
26.29
25.04
29.01
28.42
90
7.06
Gross margin%
9.25
12.00
12.50
13.42
11.39
12.24
14.29
13.03
13.97
13.25
21.10
13.25
12.77
22
6.82
Operating margin%
15.45
14.63
17.22
14.42
15.87
17.96
15.83
17.55
18.90
21.39
21.71
17.96
16.55
17
25.08
Net margin%
17.00
16.07
17.31
17.98
17.40
18.11
19.15
22.14
20.93
22.28
28.87
20.93
18.04
75
21.34
P/E ratio (avg)x
19.72
21.93
23.36
25.65
25.53
25.84
26.65
29.25
32.01
35.22
37.11
29.25
25.75
52
24.66
EV/EBITx
34.10
35.60
34.64
37.49
35.82
32.23
35.87
39.52
40.54
41.07
19.73
39.52
35.85
41
11.56
FCF yield (avg)%
17.76
16.91
14.67
11.72
14.04
11.39
9.44
9.70
11.08
9.02
26.67
9.70
11.55
76
11.60
FCF margin%
17.57
16.96
15.31
14.53
17.14
19.05
20.51
22.75
24.49
27.26
17.34
22.75
18.31
87
1.122
FCF / Net incomex
0.546
0.615
0.698
0.700
0.788
0.809
0.892
0.947
1.015
1.059
0.207
0.947
0.799
95
4.63
ROIC%
15.55
13.60
13.36
16.18
13.99
14.99
12.07
13.42
16.08
15.62
16.00
14.99
14.49
76
12.98
Return on equity%
10.24
7.71
8.06
6.15
7.33
9.03
6.57
9.51
8.80
10.24
29.23
9.03
8.43
72
14.40
Return on assets%
18.02
20.14
21.13
20.87
18.52
19.15
20.68
18.56
16.85
17.24
28.74
18.56
18.85
29
0.89
EPS฿
0.40
0.39
0.37
0.34
0.29
0.30
0.26
0.24
0.20
0.22
0.99
(5.41%)
(7.26%)
—
8.95
EPS growth%
29.58
28.61
30.05
29.65
29.37
28.53
25.96
24.68
23.69
25.76
15.50
25.76
28.57
28
0.75
Bookvalue per sh฿
1.01
1.00
0.99
0.98
0.99
1.00
1.02
1.09
1.03
1.09
0.27
2.01%
1.76%
—
0.49
FCF per share฿
0.26
0.26
0.29
0.32
0.32
0.34
0.37
0.41
0.41
0.44
0.29
6.78%
6.08%
—
0.91
Dividend per sh฿
0.23
0.21
0.23
0.24
0.25
0.24
0.25
0.26
0.28
0.30
0.92
3.89%
2.01%
—
20.08
Div yield (avg)%
0.40
2.68
3.03
2.90
5.00
3.78
3.65
6.11
6.02
5.44
26.40
5.44
3.71
36
27.00
Payout ratio%
22.88
20.30
22.82
24.03
26.27
24.22
21.23
20.55
19.24
20.14
15.16
20.55
22.02
40
1.124
Shares (diluted)B
1.191
1.122
1.261
1.407
1.548
1.730
1.787
1.913
1.970
1.902
1.108
4.21%
4.34%
55
22.30
Buyback yield%
27.66
25.87
27.67
29.37
26.78
28.31
27.07
28.33
30.04
29.24
7.35
28.33
27.99
21
1.081
D/E ratiox
0.731
0.873
0.921
0.932
1.059
1.092
1.110
1.079
1.243
1.415
0.903
1.110
1.069
50
1.020
Enterprise value฿B
1.269
1.256
1.245
1.218
1.279
1.242
1.285
1.445
1.439
1.631
2.958
4.97%
2.34%
78
0.161
LT debt฿B
2.959
3.268
3.262
3.495
3.630
4.215
4.610
5.320
5.373
5.590
2.279
9.01%
5.85%
70
Revenue
฿2.852B
7.37%
1.00×
Cost of revenue
฿1.699B
7.28%
0.99×
Operating expenses
฿285.5M
6.62%
0.93×
Goodwill & intangibles
20.06%
Cash and investments
16.50%
Property and equipment
16.14%
Spread over hurdle
24.76%