1.032
Revenue฿B
0.867
0.896
0.955
1.016
1.063
1.117
1.207
1.260
1.319
1.422
1.111
6.00%
5.78%
77
24.31
Revenue growth%
7.12
9.95
8.51
9.50
9.94
12.54
9.63
12.14
10.99
8.75
29.63
10.99
9.79
34
16.88
Gross margin%
31.14
34.05
31.12
29.80
30.94
32.43
32.99
35.85
36.37
37.59
22.89
35.85
32.71
49
20.78
Operating margin%
19.96
22.14
20.20
19.55
18.08
18.65
20.64
22.48
21.38
23.55
16.02
21.38
20.42
76
5.96
Net margin%
19.78
17.04
19.13
16.25
14.81
15.13
12.25
14.04
11.49
13.18
11.16
13.18
14.97
37
24.15
P/E ratio (avg)x
37.79
42.62
42.30
41.22
48.42
57.81
64.87
72.65
72.54
76.50
24.30
72.54
53.11
67
10.96
EV/EBITx
32.40
36.24
34.82
38.63
38.98
40.44
43.60
42.43
40.67
47.61
32.96
42.43
39.71
46
3.02
FCF yield (avg)%
11.61
11.41
12.24
12.29
12.33
12.58
13.65
15.60
13.96
16.09
4.24
13.96
12.45
84
7.90
FCF margin%
14.94
16.38
16.17
13.57
14.39
13.33
13.19
13.24
11.92
10.03
4.53
13.19
13.45
75
0.164
FCF / Net incomex
2.405
2.669
2.808
2.977
3.142
3.513
4.050
3.912
3.697
3.528
1.521
3.697
3.327
25
24.66
ROIC%
32.37
34.40
34.02
32.26
30.80
31.20
28.42
29.34
26.80
29.69
25.19
29.34
31.00
48
10.08
Return on equity%
23.77
21.85
20.90
20.17
20.61
23.12
21.89
22.05
19.74
21.71
11.78
21.89
21.78
36
3.65
Return on assets%
26.85
27.67
27.49
27.56
26.23
27.91
26.99
25.07
25.92
27.57
15.47
26.99
27.24
94
1.25
EPS฿
1.32
1.50
1.63
1.84
1.90
2.03
2.15
2.10
2.45
2.45
1.31
5.24%
8.13%
—
18.36
EPS growth%
18.46
18.69
17.01
17.94
20.61
18.32
20.86
18.48
18.18
19.96
26.65
18.48
18.47
10
0.36
Bookvalue per sh฿
1.04
0.99
1.09
1.14
1.09
1.03
1.03
1.05
1.06
1.00
0.35
(1.58%)
(1.11%)
—
1.21
FCF per share฿
1.08
1.18
1.15
1.15
1.24
1.25
1.27
1.08
1.12
1.11
1.13
(2.07%)
(0.47%)
—
1.61
Dividend per sh฿
1.88
1.96
2.14
2.25
2.54
2.74
2.79
2.96
3.50
3.90
0.99
8.98%
8.88%
—
5.52
Div yield (avg)%
7.30
8.05
5.26
6.63
7.10
4.99
4.66
6.28
8.78
10.79
10.34
6.28
6.87
52
6.91
Payout ratio%
7.06
5.20
4.51
6.74
7.39
6.84
3.85
4.26
5.47
2.79
18.42
4.26
5.34
68
0.659
Shares (diluted)B
0.969
1.139
1.126
1.198
1.446
1.411
1.448
1.608
1.648
1.864
0.656
5.21%
6.75%
15
9.41
Buyback yield%
10.86
8.71
7.33
9.90
9.25
6.64
5.20
5.51
7.91
5.84
27.24
5.84
7.62
28
1.437
D/E ratiox
1.438
1.610
1.549
1.614
1.540
1.377
1.358
1.351
1.274
1.159
1.676
1.351
1.407
52
0.873
Enterprise value฿B
1.041
0.987
1.065
1.114
1.220
1.267
1.214
1.185
1.190
1.360
0.736
2.20%
2.16%
36
456.2
LT debt฿M
201.7
202.3
212.7
238.9
227.2
232.8
251.1
251.8
266.9
258.3
60.84
2.59%
2.00%
57
Revenue
฿1.422B
5.78%
1.00×
Cost of revenue
฿995.4M
5.78%
1.00×
Operating expenses
฿283.3M
6.31%
1.05×
Cash and investments
15.07%
Spread over hurdle
(1.64%)