0.388
Revenue฿B
2.466
2.572
2.603
2.630
2.672
2.753
2.900
2.938
2.975
3.016
0.401
2.45%
2.27%
58
16.95
Revenue growth%
22.61
23.39
23.86
25.59
28.15
26.09
26.13
25.21
25.19
27.39
27.94
26.09
25.40
17
8.42
Gross margin%
22.97
20.96
18.19
18.09
18.37
16.18
14.69
15.20
13.03
14.12
3.14
14.69
17.13
89
3.50
Operating margin%
12.44
12.81
12.82
13.07
11.40
11.20
11.47
8.61
5.77
7.14
18.02
8.61
11.43
49
5.01
Net margin%
25.08
25.91
26.47
27.91
27.94
29.31
27.64
25.84
23.21
26.17
24.68
26.17
26.32
88
9.214
P/E ratio (avg)x
16.05
15.40
16.32
15.71
17.04
19.00
22.09
25.38
25.89
26.38
16.55
25.38
18.02
61
29.80
EV/EBITx
24.16
27.04
28.11
31.17
34.39
37.16
43.75
51.24
50.16
52.57
18.85
50.16
35.77
58
26.01
FCF yield (avg)%
15.89
15.89
15.76
17.40
19.16
19.02
17.73
16.86
18.50
17.25
18.51
17.73
17.33
80
2.54
FCF margin%
17.08
14.38
13.87
12.25
14.54
15.45
14.67
15.76
18.59
20.23
2.71
15.76
15.06
69
1.559
FCF / Net incomex
0.414
0.419
0.368
0.366
0.378
0.338
0.337
0.298
0.269
0.282
0.796
0.298
0.352
19
6.45
ROIC%
22.74
24.75
27.74
27.63
27.95
28.24
26.11
25.04
27.99
28.34
28.70
27.99
27.68
34
20.40
Return on equity%
9.54
11.30
10.18
10.92
10.10
11.14
11.50
9.74
12.47
12.41
21.38
11.50
11.03
56
23.51
Return on assets%
4.30
2.30
4.11
6.90
5.97
3.77
5.14
5.57
5.13
6.81
20.78
5.14
5.13
19
0.61
EPS฿
0.25
0.23
0.24
0.22
0.20
0.19
0.18
0.16
0.15
0.13
0.68
(7.94%)
(5.71%)
—
24.35
EPS growth%
24.70
22.70
20.31
21.57
23.07
21.62
21.55
19.92
17.83
15.25
17.49
19.92
21.56
75
1.03
Bookvalue per sh฿
1.50
1.55
1.66
1.80
1.86
1.85
2.09
2.34
2.63
2.87
0.42
9.02%
7.99%
—
1.04
FCF per share฿
0.87
0.95
0.98
1.01
0.94
1.03
0.96
1.06
1.10
1.17
0.55
4.62%
3.94%
—
1.22
Dividend per sh฿
0.29
0.27
0.29
0.32
0.32
0.30
0.33
0.32
0.30
0.32
0.17
0.37%
0.47%
—
4.20
Div yield (avg)%
6.25
6.22
5.34
7.65
8.41
11.09
8.84
9.05
7.95
10.61
28.23
9.05
8.18
40
12.61
Payout ratio%
9.33
7.81
9.28
11.62
11.80
12.15
14.97
14.67
12.65
12.29
27.62
12.65
11.98
30
550.2
Shares (diluted)M
563.9
603.3
600.3
547.1
515.5
474.6
464.3
442.5
454.6
496.8
573.4
(0.73%)
(1.34%)
38
24.87
Buyback yield%
17.27
14.59
14.73
11.84
12.70
15.11
15.15
13.17
11.35
12.99
28.82
13.17
13.88
83
1.601
D/E ratiox
1.141
1.052
1.169
1.298
1.240
1.341
1.523
1.403
1.345
1.397
0.329
1.397
1.319
72
0.162
Enterprise value฿B
1.217
1.204
1.127
1.140
1.176
1.123
1.105
1.145
1.085
1.134
2.464
(0.72%)
(0.42%)
19
1.250
LT debt฿B
2.916
3.128
3.151
3.520
3.644
4.296
4.856
5.549
5.993
6.089
2.266
10.81%
9.52%
9
Revenue
฿3.016B
2.27%
1.00×
Cost of revenue
฿1.900B
2.28%
1.00×
Operating expenses
฿350.4M
2.19%
0.99×
Spread over hurdle
35.21%