0.918
Revenue฿B
4.373
4.585
4.901
5.292
5.542
6.021
6.528
6.964
7.389
7.849
0.978
7.21%
6.92%
66
4.71
Revenue growth%
22.65
20.73
20.68
20.65
22.53
21.81
19.18
18.02
17.09
19.32
11.20
19.18
20.66
95
13.96
Gross margin%
13.70
15.67
15.34
18.22
19.56
21.67
19.94
19.20
18.19
20.06
10.15
19.94
18.71
23
29.80
Operating margin%
33.83
33.32
31.66
29.26
32.17
34.25
34.33
32.27
34.68
34.17
27.85
34.25
33.57
74
2.93
Net margin%
21.44
23.84
26.26
29.19
27.22
24.65
26.22
27.48
30.06
30.10
22.13
27.48
26.74
13
34.33
P/E ratio (avg)x
19.23
22.68
22.85
24.02
29.00
32.92
39.26
41.03
48.61
48.56
12.63
41.03
30.96
79
31.06
EV/EBITx
11.88
11.83
12.77
12.51
12.34
13.72
14.88
15.07
16.71
17.50
30.97
15.07
13.25
54
7.48
FCF yield (avg)%
11.89
10.81
10.23
11.84
9.50
9.31
10.02
7.34
5.47
8.43
24.75
8.43
9.76
51
17.86
FCF margin%
6.92
8.47
7.89
5.88
7.08
10.01
12.76
10.85
8.85
11.77
26.97
10.85
8.66
45
0.224
FCF / Net incomex
1.226
1.252
1.143
1.127
1.166
1.055
0.913
0.784
0.732
0.699
1.783
0.784
1.091
69
9.64
ROIC%
11.51
8.84
9.57
10.61
9.83
7.35
9.90
7.36
7.56
9.71
15.65
7.56
9.64
37
18.18
Return on equity%
1.86
1.56
3.12
3.36
5.85
7.54
5.54
5.56
6.63
3.87
27.26
5.56
4.70
89
13.54
Return on assets%
12.00
14.96
15.71
15.74
18.61
19.83
21.97
24.39
24.65
26.39
8.06
24.39
19.22
26
2.61
EPS฿
8.83
9.16
10.11
11.47
13.12
13.66
13.92
15.79
18.04
17.79
2.69
6.27%
6.75%
—
14.54
EPS growth%
30.09
27.66
27.55
25.89
23.29
24.04
22.53
22.77
22.63
22.48
7.55
22.63
23.66
54
12.47
Bookvalue per sh฿
10.58
12.22
12.45
12.01
13.94
14.56
15.71
18.03
20.56
21.14
7.73
8.68%
7.80%
—
1.90
FCF per share฿
2.71
2.68
2.82
2.81
2.91
3.02
3.53
3.60
3.53
4.13
8.87
7.24%
5.18%
—
12.52
Dividend per sh฿
14.97
13.80
11.96
12.15
11.64
11.18
11.95
11.69
11.78
10.98
6.14
(1.15%)
(2.78%)
—
29.35
Div yield (avg)%
18.85
16.63
19.46
17.30
14.93
16.90
14.37
15.14
14.59
17.36
16.45
15.14
16.77
95
15.53
Payout ratio%
35.72
36.81
38.13
36.47
35.64
35.10
32.25
29.59
26.61
24.77
17.48
29.59
35.37
60
329.6
Shares (diluted)M
305.6
341.1
364.1
402.1
465.7
521.2
563.2
581.5
570.7
633.3
333.9
6.34%
7.82%
46
25.50
Buyback yield%
7.79
6.29
5.61
8.48
5.68
4.60
5.89
5.23
7.06
5.04
7.53
5.23
5.79
73
0.461
D/E ratiox
1.487
1.451
1.621
1.791
1.796
2.126
2.428
2.523
2.901
2.876
0.961
2.523
1.961
84
6.618
Enterprise value฿B
2.794
2.799
3.053
2.941
2.967
2.700
2.529
2.445
2.465
2.450
2.930
(3.75%)
(1.86%)
68
6.338
LT debt฿B
1.482
1.594
1.745
1.886
2.150
2.519
2.556
2.857
3.015
3.176
1.927
8.12%
10.01%
80
Revenue
฿7.849B
6.92%
1.00×
Cost of revenue
฿4.785B
6.83%
0.99×
Operating expenses
฿881.7M
7.78%
1.08×
Cash and investments
15.72%
Spread over hurdle
11.50%