474.7
Revenue฿M
717.1
740.7
768.0
809.4
817.8
838.7
867.1
884.4
922.5
962.8
517.4
3.32%
3.10%
94
5.80
Revenue growth%
36.28
37.92
35.26
37.98
39.16
38.24
40.46
38.19
39.64
39.17
21.71
39.17
38.22
20
15.18
Gross margin%
20.35
20.17
23.12
25.98
24.71
23.87
26.14
25.12
24.15
25.20
15.11
25.12
24.43
23
8.60
Operating margin%
12.37
12.83
15.02
15.10
14.62
13.47
10.86
8.55
6.10
8.21
16.88
8.55
12.60
88
12.21
Net margin%
0.40
0.40
1.14
0.40
0.60
1.59
1.86
4.34
3.48
2.87
15.30
2.87
1.36
95
32.43
P/E ratio (avg)x
38.34
40.64
40.12
39.00
38.47
42.81
42.33
48.18
49.20
50.84
35.69
48.18
41.49
42
22.10
EV/EBITx
32.08
36.25
37.36
33.94
34.06
32.02
29.05
30.91
30.59
29.30
33.67
30.59
32.05
10
5.09
FCF yield (avg)%
24.41
22.20
24.89
22.00
20.96
19.34
19.08
19.10
17.06
17.83
28.95
19.08
20.15
76
23.77
FCF margin%
4.52
2.42
1.46
3.56
5.36
7.78
10.65
9.66
11.46
10.49
16.31
10.49
6.57
82
0.614
FCF / Net incomex
1.282
1.403
1.453
1.670
1.757
1.924
2.212
2.130
2.449
2.364
0.889
2.212
1.840
56
22.95
ROIC%
7.13
8.34
5.58
6.65
4.52
2.50
4.75
6.09
8.25
8.33
26.26
6.09
6.37
31
3.97
Return on equity%
7.32
6.70
6.01
8.81
8.04
9.14
8.05
6.11
3.20
6.14
11.33
6.14
7.01
25
27.14
Return on assets%
21.25
19.66
21.74
21.32
20.00
20.54
22.30
23.47
21.81
20.47
8.82
21.81
21.29
11
1.43
EPS฿
1.78
1.79
2.01
1.96
2.21
2.28
2.20
2.36
2.59
2.51
1.58
2.54%
2.93%
—
4.98
EPS growth%
10.27
11.00
10.87
9.97
7.92
9.11
8.93
10.58
8.58
10.92
11.34
9.11
10.12
89
1.95
Bookvalue per sh฿
4.68
4.84
5.64
6.21
5.96
6.66
6.58
7.59
8.83
9.88
0.87
10.64%
8.19%
—
3.13
FCF per share฿
2.98
3.39
3.41
3.94
4.40
4.86
4.70
4.82
4.64
5.41
2.08
4.25%
7.95%
—
1.78
Dividend per sh฿
0.72
0.73
0.63
0.59
0.54
0.54
0.50
0.53
0.54
0.49
1.83
(1.70%)
(4.13%)
—
5.69
Div yield (avg)%
3.32
1.09
0.46
0.63
1.76
0.40
0.40
0.40
0.40
1.91
25.23
0.40
0.54
75
7.66
Payout ratio%
22.50
20.17
20.94
19.86
17.04
14.55
14.85
14.62
16.76
15.98
6.37
14.85
16.90
23
287.6
Shares (diluted)M
406.5
412.8
453.3
527.9
606.8
586.1
606.0
583.3
665.5
786.4
296.1
5.32%
7.53%
94
2.27
Buyback yield%
24.74
25.21
25.79
27.18
30.07
30.06
31.66
31.52
30.15
29.13
24.55
30.15
29.60
52
1.127
D/E ratiox
1.983
2.248
2.672
2.870
2.823
3.316
3.658
4.024
4.749
4.652
0.771
4.024
3.093
14
1.004
Enterprise value฿B
0.764
0.878
0.883
1.003
0.965
1.073
1.095
1.067
1.217
1.408
0.625
7.86%
7.38%
37
0.428
LT debt฿B
1.616
1.850
1.961
2.173
2.597
3.035
3.606
4.280
4.668
5.291
0.961
15.30%
14.67%
38
Revenue
฿962.8M
3.10%
1.00×
Cost of revenue
฿618.8M
3.20%
1.01×
Operating expenses
฿207.6M
2.95%
0.99×
Cash and investments
16.52%
Spread over hurdle
14.44%