1.944
Revenue฿B
1.044
1.137
1.214
1.335
1.439
1.520
1.644
1.770
1.921
2.096
2.005
7.81%
8.10%
30
19.85
Revenue growth%
2.36
5.26
2.58
0.41
0.40
0.40
0.40
1.88
3.56
1.19
11.48
1.19
1.53
59
28.47
Gross margin%
31.43
32.52
30.40
31.83
29.55
29.45
30.01
29.01
28.30
27.34
5.38
29.01
29.78
40
22.17
Operating margin%
8.69
10.96
10.33
11.92
11.79
12.11
12.56
11.35
11.38
10.75
28.30
11.38
11.36
86
25.63
Net margin%
25.57
27.87
27.46
29.18
31.04
29.19
29.82
29.43
31.11
33.11
19.78
29.82
29.31
90
29.74
P/E ratio (avg)x
18.57
20.56
20.49
24.46
27.02
30.85
32.45
35.74
42.60
49.03
28.58
35.74
28.94
78
29.99
EV/EBITx
17.69
19.06
18.51
17.82
17.72
16.14
14.52
13.24
14.32
15.35
37.13
14.52
16.91
75
11.15
FCF yield (avg)%
5.65
7.41
8.53
10.10
11.06
10.08
10.37
12.73
14.90
16.00
26.11
12.73
10.24
31
4.28
FCF margin%
24.57
22.14
19.79
20.56
22.39
22.45
24.10
21.51
20.92
18.64
17.32
21.51
21.82
46
0.403
FCF / Net incomex
1.275
1.331
1.358
1.326
1.486
1.396
1.449
1.590
1.793
1.932
0.852
1.590
1.423
26
9.10
ROIC%
25.28
24.17
26.98
25.72
26.50
28.43
29.53
31.09
29.59
27.43
3.97
29.53
27.21
59
16.58
Return on equity%
5.92
7.76
10.54
7.87
5.87
5.70
4.94
4.56
4.36
6.94
5.33
4.94
5.90
90
12.83
Return on assets%
16.35
15.00
17.22
15.84
15.91
16.78
14.69
11.84
12.05
14.35
21.42
14.35
15.42
43
1.16
EPS฿
0.67
0.69
0.76
0.85
0.79
0.82
0.86
0.96
0.94
0.94
1.24
3.46%
4.29%
—
5.18
EPS growth%
28.14
29.19
31.40
29.91
27.60
27.19
28.98
29.80
29.07
31.70
26.57
29.07
29.13
24
1.42
Bookvalue per sh฿
1.32
1.21
1.29
1.16
1.18
1.11
1.00
1.07
1.14
1.06
1.39
(2.24%)
(1.76%)
—
1.17
FCF per share฿
0.97
0.97
1.11
1.27
1.32
1.50
1.52
1.67
1.56
1.72
1.00
5.35%
6.09%
—
1.92
Dividend per sh฿
2.50
2.78
3.30
3.32
3.58
3.78
3.82
4.46
4.78
5.45
2.11
8.74%
7.70%
—
6.61
Div yield (avg)%
10.31
8.24
8.47
7.67
7.52
8.32
8.92
10.13
10.65
13.28
26.67
10.13
8.69
62
15.01
Payout ratio%
26.14
27.06
24.78
27.37
29.12
29.61
30.40
30.85
30.76
28.00
29.10
30.40
28.56
12
706.2
Shares (diluted)M
806.8
794.8
739.3
742.3
670.5
698.0
739.9
640.3
588.8
619.4
717.8
(1.57%)
(1.90%)
81
7.27
Buyback yield%
22.30
19.68
19.92
21.45
18.48
20.65
17.90
16.09
14.02
15.59
29.36
16.09
19.08
41
0.602
D/E ratiox
0.688
0.629
0.572
0.595
0.562
0.609
0.623
0.660
0.637
0.564
0.934
0.623
0.616
62
725.3
Enterprise value฿M
679.6
701.7
657.9
583.0
617.9
633.7
600.7
544.7
501.6
464.6
358.9
(5.54%)
(2.83%)
88
0.571
LT debt฿B
1.721
1.731
1.820
1.953
1.965
2.358
2.595
2.990
3.509
3.597
1.456
12.86%
9.28%
5
Revenue
฿2.096B
8.10%
1.00×
Cost of revenue
฿1.467B
8.10%
1.00×
Operating expenses
฿433.2M
7.60%
0.96×
Cash and investments
18.23%
Property and equipment
15.51%
Spread over hurdle
15.34%