1.727
Revenue฿B
3.196
3.309
3.441
3.717
3.958
4.213
4.361
4.690
5.036
5.341
1.900
6.18%
5.90%
71
26.28
Revenue growth%
3.45
1.25
0.40
3.09
0.40
1.54
4.10
3.04
1.27
1.87
23.87
1.87
1.71
6
29.10
Gross margin%
17.29
16.49
13.95
16.40
19.31
18.14
19.49
20.08
20.08
19.49
14.14
19.49
18.72
54
15.16
Operating margin%
22.97
23.69
22.07
19.67
22.28
21.91
23.83
21.26
22.35
20.98
10.61
21.91
22.18
85
11.01
Net margin%
31.17
32.67
34.30
34.36
36.04
36.57
35.35
37.20
34.57
34.02
4.93
35.35
34.47
28
13.55
P/E ratio (avg)x
40.81
41.49
46.11
42.75
47.76
48.18
51.13
48.37
43.01
38.05
17.92
48.18
44.56
62
17.06
EV/EBITx
25.29
23.09
20.00
18.47
17.79
17.91
17.19
18.71
18.16
16.20
36.22
17.91
18.31
60
14.15
FCF yield (avg)%
26.70
25.68
23.71
20.73
23.69
21.27
21.59
19.27
20.82
20.91
10.00
20.91
21.43
50
29.00
FCF margin%
13.35
10.36
11.81
13.29
10.91
13.28
16.17
18.79
18.38
18.96
17.82
18.38
13.32
37
1.760
FCF / Net incomex
0.142
0.144
0.167
0.183
0.190
0.200
0.219
0.210
0.244
0.233
1.754
0.219
0.195
77
28.58
ROIC%
0.40
0.40
0.93
0.40
0.40
2.62
4.07
6.07
7.12
4.78
7.14
4.78
1.78
9
19.29
Return on equity%
10.48
9.95
7.99
10.46
9.36
11.39
8.74
6.99
8.25
9.00
11.97
8.74
9.18
63
26.21
Return on assets%
23.92
22.67
24.47
26.56
29.01
31.77
33.49
33.93
32.10
31.81
26.99
32.10
30.39
78
0.85
EPS฿
0.31
0.29
0.29
0.27
0.29
0.32
0.34
0.34
0.37
0.39
0.92
5.52%
2.52%
—
7.02
EPS growth%
16.60
15.88
14.32
12.76
13.04
13.93
11.04
8.65
7.55
5.28
7.24
8.65
12.90
26
0.61
Bookvalue per sh฿
1.12
1.30
1.24
1.20
1.33
1.54
1.62
1.69
1.66
1.88
0.86
7.26%
6.70%
—
0.89
FCF per share฿
1.16
1.07
1.07
1.16
1.14
1.13
1.09
1.14
1.08
1.13
0.65
(0.16%)
(0.44%)
—
0.27
Dividend per sh฿
0.56
0.53
0.55
0.54
0.57
0.67
0.77
0.78
0.77
0.86
0.42
8.40%
4.53%
—
17.07
Div yield (avg)%
16.39
17.52
20.44
18.96
19.73
22.11
23.28
24.80
24.43
23.76
19.58
23.76
21.28
45
23.64
Payout ratio%
1.92
1.51
0.40
0.40
2.88
1.33
0.40
2.20
3.20
3.00
28.99
2.20
1.71
89
2.680
Shares (diluted)B
2.045
1.944
2.022
1.844
1.955
1.870
1.672
1.657
1.429
1.326
2.714
(7.46%)
(4.70%)
11
25.10
Buyback yield%
0.40
2.71
4.87
2.31
3.47
5.19
5.92
6.81
7.09
5.49
16.41
5.92
5.03
78
1.003
D/E ratiox
0.936
0.944
0.883
0.826
0.752
0.694
0.619
0.574
0.609
0.530
0.112
0.609
0.723
19
2.092
Enterprise value฿B
4.078
4.478
5.247
5.800
6.907
7.062
7.631
7.411
8.520
9.815
3.972
7.28%
9.10%
88
0.731
LT debt฿B
2.177
2.210
2.197
2.199
2.212
2.483
2.655
2.565
2.889
2.651
2.150
3.69%
1.32%
95
Revenue
฿5.341B
5.90%
1.00×
Cost of revenue
฿3.266B
6.16%
1.02×
Operating expenses
฿1.193B
5.83%
0.99×
Goodwill & intangibles
15.86%
Spread over hurdle
(6.20%)