0.326
Revenue฿B
1.456
1.467
1.477
1.503
1.515
1.570
1.587
1.655
1.700
1.704
0.364
2.37%
2.02%
79
23.48
Revenue growth%
0.40
0.40
0.40
1.21
1.61
3.87
6.49
6.65
4.53
5.73
15.04
5.73
2.74
11
10.40
Gross margin%
9.41
7.04
4.46
7.29
4.33
5.86
8.21
6.61
8.50
8.44
22.85
8.21
7.16
14
8.11
Operating margin%
28.21
31.20
32.31
34.75
36.23
35.62
34.75
34.81
34.03
31.28
7.18
34.75
34.39
80
25.49
Net margin%
1.93
4.17
5.21
2.79
3.88
5.94
4.93
5.62
6.41
9.26
22.36
5.94
5.07
5
33.29
P/E ratio (avg)x
36.31
37.42
37.98
42.29
42.22
38.42
37.71
36.92
33.22
36.49
17.95
36.92
37.57
88
36.57
EV/EBITx
14.08
14.22
15.38
14.40
16.09
15.42
16.27
18.29
17.02
18.76
16.15
17.02
15.75
85
10.98
FCF yield (avg)%
18.50
21.36
20.26
18.99
21.92
20.44
18.09
18.41
18.85
16.91
16.86
18.41
18.92
64
14.26
FCF margin%
18.31
18.65
19.85
19.92
22.05
21.85
19.57
20.47
18.87
16.38
16.09
19.57
19.71
77
0.517
FCF / Net incomex
0.834
0.870
0.826
0.742
0.786
0.822
0.862
0.882
0.930
0.915
0.711
0.882
0.848
23
23.26
ROIC%
20.98
21.28
24.02
24.41
21.98
24.54
27.29
26.90
27.03
26.40
12.69
26.90
24.47
91
19.53
Return on equity%
6.68
6.94
5.19
2.82
0.40
0.40
0.40
0.40
0.40
0.40
20.32
0.40
0.40
54
11.96
Return on assets%
29.50
28.50
30.54
28.94
26.47
28.14
25.82
24.44
24.44
27.37
8.89
25.82
27.76
93
0.24
EPS฿
0.65
0.68
0.67
0.68
0.77
0.92
1.03
0.99
1.10
1.30
0.24
11.20%
8.45%
—
2.23
EPS growth%
2.28
1.42
0.40
0.79
2.61
0.40
1.26
2.38
2.02
0.40
7.70
1.26
1.34
78
0.36
Bookvalue per sh฿
0.26
0.27
0.29
0.32
0.35
0.39
0.42
0.42
0.45
0.43
0.12
3.86%
4.38%
—
0.16
FCF per share฿
0.19
0.19
0.18
0.21
0.23
0.26
0.31
0.34
0.37
0.36
0.29
8.89%
6.86%
—
0.44
Dividend per sh฿
0.48
0.55
0.54
0.49
0.56
0.59
0.53
0.58
0.52
0.54
0.10
(0.64%)
0.35%
—
25.92
Div yield (avg)%
4.81
7.24
8.08
7.98
10.36
9.60
10.17
10.68
12.53
12.50
6.32
10.68
9.89
31
24.08
Payout ratio%
7.00
5.43
3.91
2.18
0.66
2.35
0.40
2.74
2.85
5.49
16.43
2.74
2.80
5
1.875
Shares (diluted)B
2.469
2.619
2.823
3.086
2.927
3.389
3.215
3.417
3.607
3.933
1.845
6.09%
4.91%
72
26.22
Buyback yield%
5.59
5.94
5.15
2.42
4.37
6.11
8.60
11.48
12.70
10.29
29.07
10.29
6.02
76
1.415
D/E ratiox
0.336
0.367
0.383
0.366
0.416
0.402
0.396
0.397
0.440
0.424
1.110
0.402
0.396
11
0.982
Enterprise value฿B
1.011
1.082
1.282
1.259
1.229
1.443
1.503
1.792
1.736
1.932
1.502
9.48%
6.94%
22
185.2
LT debt฿M
89.97
95.02
94.61
89.40
87.82
92.74
88.61
80.57
84.01
72.87
879.9
(3.66%)
(2.83%)
52
Revenue
฿1.704B
2.02%
1.00×
Cost of revenue
฿785.2M
2.07%
1.00×
Operating expenses
฿407.9M
2.15%
1.01×
Cash and investments
21.63%
Spread over hurdle
18.58%