4.183
Revenue฿B
3.307
3.583
3.766
4.063
4.377
4.713
4.990
5.351
5.774
6.187
4.462
7.16%
7.30%
12
22.68
Revenue growth%
22.26
20.47
23.27
24.72
24.46
26.87
28.60
31.56
29.22
28.80
18.31
28.80
25.80
74
16.78
Gross margin%
31.33
33.97
36.42
35.75
37.54
34.94
37.72
37.72
38.69
37.81
8.15
37.72
36.98
18
4.74
Operating margin%
20.46
20.52
19.38
20.27
20.13
19.63
20.22
21.63
23.89
21.48
11.04
21.48
20.36
40
5.01
Net margin%
23.01
25.79
24.43
27.01
27.48
24.51
21.87
24.84
26.46
28.19
14.63
24.84
25.32
49
12.60
P/E ratio (avg)x
11.60
11.83
11.45
11.18
11.87
10.61
9.900
10.87
10.90
9.871
30.72
10.61
11.04
83
9.301
EV/EBITx
24.38
23.92
22.73
21.35
20.50
20.38
21.93
25.04
23.78
24.36
25.46
23.78
23.25
12
12.04
FCF yield (avg)%
26.26
25.56
27.20
25.08
22.17
24.33
24.84
26.14
25.29
26.18
20.09
25.29
25.43
91
10.03
FCF margin%
22.46
21.49
24.45
24.51
22.47
19.99
22.70
22.27
24.89
22.99
26.24
22.70
22.58
90
0.968
FCF / Net incomex
0.442
0.461
0.504
0.499
0.490
0.503
0.485
0.452
0.455
0.498
1.357
0.485
0.488
85
8.10
ROIC%
22.38
20.88
20.52
17.73
18.90
18.95
20.53
21.93
22.08
22.59
6.94
21.93
20.71
75
16.40
Return on equity%
15.29
15.90
18.35
15.51
14.91
12.81
11.02
11.33
10.49
10.55
15.61
11.02
13.86
81
5.21
Return on assets%
23.32
20.78
18.95
19.14
18.97
21.48
24.42
27.40
27.50
28.56
17.57
27.40
22.40
30
0.82
EPS฿
0.93
1.04
1.00
1.14
1.07
1.21
1.27
1.28
1.39
1.62
0.86
8.56%
5.43%
—
21.94
EPS growth%
28.93
30.92
30.60
29.92
29.96
31.30
31.44
33.64
31.78
29.28
9.41
31.44
30.76
11
0.32
Bookvalue per sh฿
1.10
1.22
1.12
1.18
1.13
1.06
1.11
1.00
0.88
0.91
2.13
(4.18%)
(0.94%)
—
1.79
FCF per share฿
1.82
1.82
1.58
1.56
1.46
1.53
1.36
1.17
1.14
1.15
0.77
(4.69%)
(5.40%)
—
2.34
Dividend per sh฿
1.35
1.26
1.15
1.20
1.05
0.91
0.77
0.66
0.60
0.64
1.61
(9.35%)
(7.87%)
—
26.89
Div yield (avg)%
10.24
10.09
11.00
8.81
6.30
4.84
6.37
6.76
8.31
6.77
6.65
6.76
7.54
42
6.43
Payout ratio%
23.58
22.77
20.79
19.60
19.54
19.38
22.03
19.64
18.73
19.33
8.98
19.38
19.62
92
1.857
Shares (diluted)B
2.725
3.040
3.115
3.185
3.391
3.473
3.495
4.026
4.088
4.282
1.898
4.78%
6.11%
7
18.51
Buyback yield%
19.87
18.87
21.42
18.80
17.84
15.93
15.55
15.17
15.44
16.27
25.73
15.55
17.05
81
0.882
D/E ratiox
0.446
0.408
0.463
0.424
0.442
0.453
0.498
0.535
0.568
0.555
1.382
0.535
0.458
89
1.175
Enterprise value฿B
1.170
1.312
1.507
1.510
1.588
1.908
2.242
2.205
2.608
2.612
2.092
10.46%
9.92%
71
0.840
LT debt฿B
1.206
1.070
1.159
1.110
1.002
1.092
1.110
1.090
1.144
1.136
2.145
2.53%
(1.33%)
68
Revenue
฿6.187B
7.30%
1.00×
Cost of revenue
฿4.331B
7.30%
1.00×
Operating expenses
฿1.342B
7.56%
1.02×
Goodwill & intangibles
18.72%
Property and equipment
18.14%
Spread over hurdle
(6.79%)