2.780
Revenue฿B
1.843
2.003
2.117
2.320
2.446
2.619
2.753
2.994
3.263
3.449
3.047
7.11%
7.19%
45
7.07
Revenue growth%
1.97
1.64
4.24
4.57
7.49
8.05
7.89
8.17
8.16
5.79
6.53
8.05
6.64
74
15.70
Gross margin%
19.76
17.05
15.13
14.35
15.86
14.78
13.94
13.60
15.47
13.77
12.03
13.94
14.96
7
26.90
Operating margin%
23.44
23.69
21.79
19.03
18.16
18.65
18.04
19.87
20.28
19.02
14.67
19.02
19.45
61
3.97
Net margin%
0.86
0.81
2.62
2.60
0.40
0.40
0.40
0.50
0.40
0.40
26.74
0.40
0.45
34
32.00
P/E ratio (avg)x
27.58
27.21
26.20
25.90
30.00
28.66
30.19
29.66
30.75
35.18
23.19
30.19
29.16
13
26.52
EV/EBITx
32.95
33.98
33.57
37.49
43.12
46.06
43.55
48.46
53.95
61.32
34.28
48.46
43.33
52
12.74
FCF yield (avg)%
19.44
16.92
17.67
19.90
20.26
21.13
19.66
19.50
18.54
16.23
24.92
19.50
19.47
67
25.65
FCF margin%
34.08
32.69
31.48
33.24
32.94
30.59
27.59
25.27
26.29
25.11
2.97
26.29
31.04
22
1.035
FCF / Net incomex
0.980
0.946
0.851
0.900
0.918
0.890
0.930
0.880
0.807
0.822
0.495
0.880
0.895
21
11.95
ROIC%
27.32
28.14
31.12
29.52
31.84
28.99
26.90
27.97
25.46
26.31
24.30
26.90
28.05
67
6.61
Return on equity%
5.04
7.09
9.47
6.88
6.73
6.73
7.13
4.14
5.15
4.94
17.60
5.15
6.73
85
12.42
Return on assets%
26.77
26.05
25.54
25.42
28.28
26.77
24.96
23.21
22.66
23.38
14.22
23.38
25.48
37
0.28
EPS฿
0.25
0.25
0.26
0.28
0.33
0.36
0.38
0.40
0.44
0.44
0.30
5.64%
6.08%
—
13.09
EPS growth%
10.46
12.04
13.70
12.53
9.72
7.66
8.54
9.23
8.13
6.96
6.46
8.13
9.47
32
0.12
Bookvalue per sh฿
0.39
0.40
0.45
0.48
0.47
0.51
0.52
0.48
0.50
0.47
0.25
(0.17%)
1.54%
—
0.54
FCF per share฿
0.33
0.39
0.42
0.45
0.48
0.53
0.50
0.50
0.51
0.59
0.23
4.42%
6.44%
—
0.47
Dividend per sh฿
0.56
0.53
0.49
0.47
0.47
0.44
0.48
0.54
0.55
0.58
0.18
4.31%
1.37%
—
21.58
Div yield (avg)%
22.17
24.68
27.47
26.50
25.40
24.52
24.55
23.64
24.87
25.60
25.72
24.55
24.78
60
12.14
Payout ratio%
0.40
2.65
0.40
0.40
0.40
1.84
4.06
4.89
6.09
6.03
22.60
4.89
2.25
20
1.946
Shares (diluted)B
1.788
1.859
1.796
1.865
1.729
1.561
1.561
1.622
1.449
1.386
1.941
(4.33%)
(2.37%)
91
7.98
Buyback yield%
26.24
28.48
30.52
32.30
29.67
30.33
30.36
30.35
29.09
31.35
19.90
30.35
30.34
72
1.429
D/E ratiox
1.263
1.424
1.532
1.712
1.771
1.792
1.782
2.042
2.073
2.144
1.406
2.042
1.776
36
1.553
Enterprise value฿B
3.745
3.724
4.388
4.490
5.177
5.149
5.919
6.457
6.503
6.179
0.273
3.60%
4.84%
86
2.776
LT debt฿B
0.916
1.077
1.081
1.223
1.392
1.669
1.959
2.271
2.433
2.682
1.974
14.02%
13.08%
35
Revenue
฿3.449B
7.19%
1.00×
Cost of revenue
฿2.155B
7.20%
1.00×
Operating expenses
฿679.0M
7.09%
0.99×
Cash and investments
15.44%
Spread over hurdle
22.18%