1.707
Revenue฿B
1.859
1.905
1.905
1.951
1.997
1.962
1.975
1.941
1.913
1.952
1.795
(0.45%)
0.61%
83
14.13
Revenue growth%
9.61
10.57
10.45
13.42
11.80
11.19
10.00
11.12
11.66
11.52
29.07
11.19
11.16
61
27.17
Gross margin%
24.79
26.36
27.52
26.01
24.72
22.45
25.01
27.22
28.97
26.11
5.80
26.11
26.06
48
19.26
Operating margin%
14.22
13.14
13.55
15.08
12.26
13.64
13.44
11.43
12.30
14.33
3.23
13.44
13.49
40
20.40
Net margin%
8.69
6.83
8.45
7.66
7.71
10.64
10.60
8.17
10.74
13.18
24.56
10.64
8.57
84
23.91
P/E ratio (avg)x
13.28
14.02
13.93
14.39
17.21
17.13
19.79
23.50
25.09
24.66
30.52
23.50
17.17
88
22.26
EV/EBITx
35.44
35.53
35.31
37.60
40.62
45.89
42.83
44.72
45.78
42.12
14.88
44.72
41.37
85
29.83
FCF yield (avg)%
5.39
2.70
5.25
3.11
5.09
7.51
6.34
8.82
7.82
6.13
19.13
7.51
5.76
68
4.46
FCF margin%
13.28
13.84
13.60
16.39
18.53
18.93
16.07
15.50
15.00
17.57
18.05
16.07
15.78
64
1.670
FCF / Net incomex
0.364
0.360
0.410
0.429
0.471
0.530
0.581
0.625
0.622
0.700
0.812
0.622
0.501
52
16.66
ROIC%
13.19
15.59
14.39
17.20
20.17
21.12
18.49
17.29
14.84
17.65
24.32
17.65
17.24
83
21.15
Return on equity%
28.85
27.10
29.57
27.53
26.47
24.64
22.98
20.96
23.02
25.51
9.10
23.02
25.99
19
26.13
Return on assets%
19.61
20.66
22.30
19.31
18.31
17.30
14.43
17.00
17.45
18.78
9.40
17.30
18.55
76
1.33
EPS฿
1.63
1.71
1.69
1.78
1.63
1.60
1.65
1.53
1.71
1.56
1.46
(0.81%)
(0.17%)
—
21.96
EPS growth%
9.18
8.59
6.85
6.44
7.77
7.92
9.57
7.86
7.77
10.21
15.12
7.92
7.89
26
1.05
Bookvalue per sh฿
2.69
2.93
2.93
2.92
3.10
3.25
3.28
3.25
3.77
3.51
2.11
2.49%
3.57%
—
0.79
FCF per share฿
1.94
2.06
2.05
2.07
2.33
2.69
3.26
3.47
3.80
3.99
1.97
11.32%
8.63%
—
1.10
Dividend per sh฿
1.85
1.91
1.88
2.17
2.22
2.28
2.24
2.40
2.51
2.65
1.79
3.55%
3.12%
—
14.96
Div yield (avg)%
2.22
2.63
4.24
6.01
3.71
4.73
1.76
1.36
4.09
4.71
29.12
4.09
3.90
47
15.10
Payout ratio%
12.27
9.91
9.34
11.47
14.39
17.02
14.46
15.35
12.88
11.22
16.53
14.46
12.57
23
0.415
Shares (diluted)B
0.715
0.819
0.884
0.930
1.022
1.179
1.361
1.424
1.430
1.726
0.420
11.05%
10.05%
19
23.62
Buyback yield%
9.48
7.78
7.92
7.24
9.67
9.41
7.74
7.08
6.96
8.60
12.72
7.74
7.85
53
1.727
D/E ratiox
0.975
0.926
0.880
0.923
1.008
1.129
1.092
1.262
1.298
1.488
0.427
1.262
1.050
29
1.502
Enterprise value฿B
0.632
0.681
0.760
0.847
0.844
0.936
1.058
1.062
1.166
1.226
1.021
7.76%
5.79%
12
0.319
LT debt฿B
0.189
0.206
0.222
0.241
0.276
0.283
0.279
0.329
0.337
0.369
1.084
5.98%
7.54%
35
Revenue
฿1.952B
0.61%
1.00×
Cost of revenue
฿1.073B
0.72%
1.01×
Operating expenses
฿268.7M
(0.33%)
0.91×
Goodwill & intangibles
19.69%
Property and equipment
18.43%
Cash and investments
17.92%
Spread over hurdle
62.64%