1.011
Revenue฿B
0.801
0.794
0.804
0.800
0.816
0.831
0.849
0.870
0.887
0.897
1.088
1.92%
1.32%
27
13.31
Revenue growth%
3.94
1.63
3.25
1.55
0.40
2.46
3.10
2.81
3.37
1.00
23.21
2.81
2.64
9
24.79
Gross margin%
20.65
22.42
25.09
24.81
25.46
23.21
24.28
25.88
24.88
24.58
3.05
24.58
24.69
63
28.91
Operating margin%
24.19
26.89
27.36
25.67
24.68
25.23
27.10
29.65
32.06
31.68
25.90
29.65
27.00
46
19.82
Net margin%
19.27
16.83
17.54
19.56
18.82
18.13
19.12
18.85
15.94
16.55
8.91
18.13
18.48
77
34.74
P/E ratio (avg)x
30.87
30.69
29.39
30.31
30.37
33.90
32.77
34.32
37.91
37.79
12.51
34.32
31.82
64
35.99
EV/EBITx
53.10
59.98
60.10
70.87
84.76
83.50
96.89
113.9
125.8
144.4
20.24
113.9
84.13
8
26.67
FCF yield (avg)%
4.73
3.29
3.68
4.33
5.01
3.72
5.79
8.50
8.21
9.78
14.53
8.21
4.87
26
13.21
FCF margin%
13.02
10.89
11.68
14.26
11.59
10.88
9.45
11.84
9.68
12.09
12.32
10.88
11.63
52
0.452
FCF / Net incomex
0.856
0.876
0.845
0.859
0.803
0.767
0.738
0.653
0.672
0.594
0.148
0.672
0.785
23
24.36
ROIC%
19.62
17.80
17.53
17.72
18.55
18.93
17.38
15.17
16.02
14.90
5.48
16.02
17.63
71
19.96
Return on equity%
18.69
18.74
16.37
16.16
17.22
15.29
15.68
16.09
14.32
16.96
10.14
15.68
16.26
75
5.52
Return on assets%
6.60
7.29
4.55
1.67
2.03
0.40
0.40
0.40
1.13
4.02
9.28
0.40
1.85
26
0.87
EPS฿
2.34
2.77
2.78
2.89
3.33
3.29
3.27
3.84
3.96
4.45
0.93
5.97%
7.92%
—
14.65
EPS growth%
4.95
5.69
6.19
5.18
5.81
8.13
5.83
3.93
2.08
3.67
18.14
3.93
5.43
43
0.66
Bookvalue per sh฿
3.40
3.73
3.67
4.37
4.25
5.04
5.50
5.86
6.39
6.40
1.69
8.53%
7.50%
—
0.37
FCF per share฿
1.41
1.43
1.60
1.52
1.57
1.72
1.83
1.82
1.86
1.98
0.87
4.71%
4.55%
—
1.41
Dividend per sh฿
0.50
0.55
0.51
0.54
0.56
0.54
0.59
0.62
0.67
0.70
0.83
4.75%
2.13%
—
29.73
Div yield (avg)%
20.58
21.49
21.08
21.08
20.08
22.92
24.16
26.66
25.96
27.60
8.03
25.96
22.20
26
20.09
Payout ratio%
25.48
27.79
26.56
24.39
24.85
24.82
27.78
25.56
23.96
25.55
20.54
25.55
25.51
35
202.0
Shares (diluted)M
167.3
179.3
182.6
181.4
159.3
175.0
158.1
150.5
156.0
143.5
201.9
(2.07%)
(2.56%)
87
9.97
Buyback yield%
8.84
7.47
6.59
9.35
11.53
12.84
15.61
13.62
13.66
11.12
2.23
13.62
11.32
67
1.334
D/E ratiox
1.826
1.940
1.984
2.113
2.544
2.664
2.773
2.865
3.365
3.710
0.133
2.865
2.604
41
1,014
Enterprise value฿M
604.8
616.1
571.7
604.5
558.7
514.0
523.7
527.7
514.9
566.9
71.11
0.29%
(0.88%)
15
0.239
LT debt฿B
1.136
1.314
1.576
1.691
1.700
1.692
2.013
2.190
2.193
2.324
0.381
6.45%
8.81%
42
Revenue
฿897.2M
1.32%
1.00×
Cost of revenue
฿418.3M
1.03%
0.97×
Operating expenses
฿174.5M
1.47%
1.01×
Cash and investments
20.08%
Spread over hurdle
(0.68%)