0.552
Revenue฿B
1.306
1.416
1.514
1.649
1.771
1.897
2.012
2.210
2.445
2.626
0.591
8.20%
8.16%
51
5.92
Revenue growth%
0.40
1.35
2.38
3.67
4.73
4.84
3.01
1.68
1.79
0.40
18.78
1.79
2.08
40
14.48
Gross margin%
9.44
8.33
7.50
4.73
3.77
3.59
5.37
6.70
4.83
5.10
16.72
5.10
5.23
17
15.91
Operating margin%
0.55
0.40
2.01
0.40
2.83
0.60
2.52
0.40
0.40
0.40
13.14
0.40
0.47
87
25.97
Net margin%
17.38
18.19
16.80
17.17
17.38
19.80
17.77
20.54
19.57
19.42
15.05
19.57
17.98
31
16.04
P/E ratio (avg)x
19.20
21.52
21.13
22.30
25.13
26.69
26.23
29.28
26.65
26.15
31.75
26.65
25.64
36
22.25
EV/EBITx
22.36
19.31
19.02
18.26
19.93
17.20
15.68
15.91
16.61
15.31
17.69
15.91
17.73
66
16.69
FCF yield (avg)%
17.93
18.67
21.05
22.80
25.21
26.91
27.81
25.99
28.51
27.94
10.08
27.81
25.60
89
13.89
FCF margin%
9.75
11.18
10.81
12.00
12.25
11.25
13.69
11.36
9.93
9.98
17.01
11.25
11.22
31
1.335
FCF / Net incomex
0.408
0.431
0.496
0.460
0.518
0.580
0.581
0.584
0.644
0.647
1.672
0.584
0.549
49
13.37
ROIC%
24.49
26.25
24.02
25.61
23.79
22.64
21.91
21.78
22.87
21.11
24.26
21.91
23.33
71
13.68
Return on equity%
22.37
22.26
20.14
17.88
15.51
13.32
11.18
10.63
13.59
16.12
4.01
13.32
15.82
86
13.83
Return on assets%
20.86
21.72
21.68
20.70
20.61
23.49
23.48
22.28
23.84
21.59
2.37
23.48
21.70
72
3.65
EPS฿
1.36
1.26
1.26
1.32
1.26
1.15
1.21
1.21
1.06
1.08
3.80
(3.16%)
(1.71%)
—
10.80
EPS growth%
31.25
32.19
30.87
28.38
28.50
30.57
32.74
31.36
33.37
30.78
15.70
31.36
31.06
28
3.35
Bookvalue per sh฿
0.78
0.72
0.63
0.61
0.57
0.58
0.57
0.57
0.52
0.45
2.90
(4.74%)
(6.89%)
—
0.92
FCF per share฿
2.99
3.25
3.10
2.81
3.12
3.27
3.38
3.30
3.60
3.72
3.11
3.63%
2.11%
—
3.57
Dividend per sh฿
1.54
1.51
1.74
1.88
2.03
2.17
2.30
2.41
2.63
2.91
2.61
7.46%
8.23%
—
14.68
Div yield (avg)%
8.97
11.34
9.94
8.72
9.51
10.10
10.26
12.37
14.86
17.64
13.99
12.37
10.18
73
7.01
Payout ratio%
20.51
18.27
17.64
18.82
18.60
16.30
17.86
18.18
18.21
19.75
23.70
18.18
18.24
50
1.223
Shares (diluted)B
1.708
1.928
2.164
2.485
2.466
2.881
2.997
3.182
3.602
3.350
1.186
6.32%
7.60%
92
28.46
Buyback yield%
11.37
9.08
7.86
9.19
8.90
7.79
5.06
5.46
2.88
0.40
2.49
5.06
7.82
23
1.353
D/E ratiox
1.599
1.492
1.281
1.259
1.085
1.124
1.159
1.235
1.187
1.200
0.925
1.187
1.218
44
1.641
Enterprise value฿B
3.467
3.328
3.502
3.399
3.344
3.591
3.741
4.033
3.849
4.301
2.774
5.17%
3.07%
10
1.142
LT debt฿B
7.147
7.857
7.920
8.926
9.715
11.16
13.05
14.61
15.80
18.49
2.225
13.73%
11.93%
47
Revenue
฿2.626B
8.16%
1.00×
Cost of revenue
฿1.455B
7.90%
0.98×
Operating expenses
฿334.8M
8.12%
1.00×
Cash and investments
14.68%
Goodwill & intangibles
14.43%
Spread over hurdle
15.67%