140.9
Revenue฿B
112.7
123.6
130.7
137.7
147.4
161.3
170.9
186.5
198.4
212.3
145.4
7.56%
7.37%
66
14.46
Revenue growth%
7.36
10.04
12.14
9.92
8.16
9.20
8.91
10.49
11.68
14.23
9.28
10.49
9.98
53
10.78
Gross margin%
25.74
28.71
31.27
29.34
30.57
30.16
28.91
31.39
33.28
34.69
6.94
31.39
30.36
75
7.04
Operating margin%
21.28
22.38
20.03
22.41
19.93
17.49
17.94
15.62
16.99
16.82
16.23
16.99
18.94
22
21.88
Net margin%
14.06
15.42
13.39
14.65
15.54
14.12
12.64
15.06
12.13
13.00
21.68
13.00
14.09
88
37.58
P/E ratio (avg)x
28.94
29.10
30.38
26.98
28.27
28.97
31.15
28.62
25.45
26.36
26.92
28.62
28.78
13
16.81
EV/EBITx
17.83
20.08
19.04
18.19
17.66
18.85
20.39
21.19
23.97
22.06
24.12
21.19
19.56
34
23.64
FCF yield (avg)%
24.93
24.92
23.26
22.38
25.13
26.95
27.36
28.94
28.95
29.83
2.08
28.94
26.04
20
28.25
FCF margin%
26.58
26.53
27.51
30.25
27.98
30.88
28.53
29.45
28.95
27.24
28.93
28.95
28.26
79
1.518
FCF / Net incomex
1.205
1.276
1.264
1.321
1.264
1.407
1.511
1.771
1.695
1.721
1.055
1.695
1.364
22
21.72
ROIC%
29.16
28.21
29.41
29.60
31.74
33.02
35.12
34.15
35.57
33.96
26.92
34.15
32.38
5
25.47
Return on equity%
6.22
8.61
7.81
5.42
7.98
9.37
9.07
11.38
12.55
9.58
28.41
9.58
8.84
54
5.88
Return on assets%
4.80
4.19
2.95
5.51
3.94
3.24
1.81
0.40
2.58
3.29
26.15
2.58
3.26
43
1.16
EPS฿
1.87
1.75
1.49
1.50
1.53
1.55
1.62
1.64
1.42
1.23
1.25
(4.27%)
(3.67%)
—
19.87
EPS growth%
3.82
5.43
5.45
5.96
8.88
7.93
8.35
10.67
8.87
8.42
25.68
8.42
8.14
45
2.40
Bookvalue per sh฿
3.35
3.33
3.70
4.03
3.65
3.57
4.00
3.89
4.21
4.67
4.80
5.06%
4.58%
—
5.61
FCF per share฿
2.75
2.67
2.53
2.49
2.81
3.09
2.86
2.81
3.15
3.38
3.25
3.77%
2.60%
—
3.91
Dividend per sh฿
10.90
10.61
10.42
11.94
12.67
12.87
14.60
14.77
15.30
17.45
1.23
6.62%
6.35%
—
29.20
Div yield (avg)%
23.07
22.81
21.21
20.43
18.51
19.36
21.19
23.22
24.90
21.94
4.67
21.94
21.58
7
29.16
Payout ratio%
31.29
34.15
33.05
30.49
31.39
32.67
35.05
37.43
39.97
37.11
26.99
37.11
33.60
36
28.87
Shares (diluted)B
40.67
47.09
52.56
55.15
60.40
67.42
72.30
79.84
84.04
85.21
28.72
7.13%
7.48%
10
29.47
Buyback yield%
4.91
6.61
4.63
4.79
2.38
3.56
1.22
0.40
0.40
0.40
15.03
0.40
2.97
48
1.254
D/E ratiox
0.782
0.796
0.791
0.856
0.981
1.033
1.115
1.256
1.492
1.571
0.424
1.256
1.007
22
98.37
Enterprise value฿B
152.7
164.2
191.5
213.0
242.4
292.2
304.5
354.5
364.2
407.0
159.5
10.92%
12.15%
94
87.69
LT debt฿B
173.6
179.2
185.3
210.1
238.4
228.6
224.7
259.4
260.2
259.4
19.20
1.71%
5.10%
52
Revenue
฿212.3B
7.37%
1.00×
Cost of revenue
฿128.7B
7.58%
1.02×
Operating expenses
฿48.79B
6.95%
0.96×
Cash and investments
18.00%
Spread over hurdle
(2.77%)