0.845
Revenue฿B
2.153
2.321
2.490
2.707
2.883
3.085
3.311
3.538
3.727
3.985
0.906
6.69%
7.23%
17
23.40
Revenue growth%
22.95
25.81
27.83
24.94
27.28
28.16
28.20
29.49
32.06
34.35
20.42
29.49
27.99
49
14.40
Gross margin%
0.40
0.40
3.17
3.99
2.56
0.41
0.56
1.09
0.40
0.40
5.57
0.41
0.48
71
5.99
Operating margin%
7.49
7.83
5.59
7.87
7.27
4.41
5.04
2.80
4.20
4.59
15.47
4.41
5.32
74
11.99
Net margin%
0.40
0.40
1.67
0.46
0.40
1.15
0.81
0.68
1.26
2.58
29.52
1.15
0.74
92
34.01
P/E ratio (avg)x
7.191
6.953
6.916
6.508
6.082
6.506
6.445
6.271
6.825
6.977
9.616
6.506
6.667
10
8.841
EV/EBITx
23.35
22.53
24.72
25.96
26.37
27.60
25.10
22.16
23.70
24.74
23.26
24.74
24.73
40
20.77
FCF yield (avg)%
18.66
20.97
21.06
18.24
18.94
18.08
17.06
17.13
18.32
20.87
25.54
18.08
18.49
43
29.99
FCF margin%
23.67
24.43
22.16
24.48
22.21
21.78
22.40
21.49
23.54
26.25
5.37
22.40
22.97
15
0.766
FCF / Net incomex
1.558
1.403
1.204
1.131
1.076
1.022
0.967
0.881
0.819
0.762
0.281
0.881
1.049
52
29.76
ROIC%
7.02
4.23
5.52
7.70
5.51
7.70
8.80
9.80
12.71
15.49
14.92
9.80
7.70
69
21.78
Return on equity%
0.40
0.40
0.40
2.56
0.40
0.40
0.40
2.11
1.53
4.03
2.25
1.53
0.40
83
10.94
Return on assets%
4.19
5.59
4.83
3.14
5.02
5.37
8.05
5.41
5.37
5.23
10.89
5.37
5.30
66
36.80
EPS฿
6.75
7.68
7.92
7.39
7.47
7.28
8.38
7.99
8.52
8.25
38.63
2.00%
2.82%
—
18.38
EPS growth%
15.98
18.02
17.84
19.92
18.98
21.86
20.41
20.53
22.23
21.32
23.94
21.32
20.17
62
26.03
Bookvalue per sh฿
55.48
54.50
56.82
59.42
60.95
63.65
61.25
65.23
66.90
64.11
32.15
1.02%
2.95%
—
26.44
FCF per share฿
33.17
33.07
32.25
35.79
34.04
31.85
33.44
34.96
34.24
33.00
7.93
(0.62%)
(0.69%)
—
11.35
Dividend per sh฿
28.39
29.82
28.66
29.32
28.99
33.93
35.84
40.42
46.54
52.34
5.88
12.54%
6.72%
—
29.03
Div yield (avg)%
18.06
17.63
17.13
18.05
20.44
17.98
17.62
17.70
18.58
20.97
21.70
17.98
18.02
29
11.00
Payout ratio%
28.08
28.91
28.86
26.68
23.81
22.32
24.03
24.46
23.14
21.05
13.04
23.14
24.24
56
76.76
Shares (diluted)M
106.5
113.5
130.6
123.0
124.1
119.1
124.1
121.8
138.3
141.3
78.07
2.63%
2.50%
41
13.15
Buyback yield%
12.92
12.11
9.17
8.47
6.30
9.09
6.34
8.54
8.64
8.74
18.72
8.64
8.69
33
0.658
D/E ratiox
1.608
1.649
1.487
1.515
1.599
1.555
1.644
1.779
1.675
1.823
0.532
1.675
1.626
67
1.160
Enterprise value฿B
3.214
3.625
4.018
4.048
4.243
4.649
5.389
5.104
5.075
5.841
1.862
6.60%
6.04%
27
2,171
LT debt฿M
514.2
543.8
496.5
547.6
582.0
528.9
474.1
456.3
503.7
455.0
890.7
(4.80%)
(1.03%)
78
Revenue
฿3.985B
7.23%
1.00×
Cost of revenue
฿2.354B
7.42%
1.02×
Operating expenses
฿535.1M
6.40%
0.93×
Cash and investments
20.03%
Spread over hurdle
43.16%