17.09
Revenue฿B
23.89
24.93
25.66
26.42
27.18
28.66
30.03
31.51
32.71
33.88
17.91
4.50%
4.10%
31
18.62
Revenue growth%
18.60
19.82
18.85
18.86
16.06
17.92
20.61
20.92
19.65
22.18
24.73
20.61
19.25
15
19.72
Gross margin%
26.88
24.34
22.77
22.80
20.61
20.31
22.52
24.80
24.58
25.38
15.72
24.58
23.57
66
15.98
Operating margin%
10.66
10.31
12.56
13.02
14.97
13.64
11.45
12.93
13.47
12.36
20.30
12.93
12.75
79
22.23
Net margin%
5.20
4.38
4.96
4.35
3.61
1.29
3.49
0.81
1.77
0.40
18.09
1.29
3.55
83
28.87
P/E ratio (avg)x
37.56
39.49
41.58
42.59
51.65
55.34
61.80
71.22
76.78
82.62
10.59
71.22
53.49
17
29.60
EV/EBITx
11.65
10.68
11.16
11.75
13.43
14.22
14.42
13.08
13.03
13.63
27.36
13.63
13.06
32
12.81
FCF yield (avg)%
25.07
24.32
23.82
24.09
26.52
23.86
25.99
25.27
27.61
27.39
19.82
25.99
25.17
17
23.04
FCF margin%
2.53
3.45
4.13
2.08
0.40
0.40
1.71
4.26
1.73
4.50
10.18
1.73
2.31
26
1.601
FCF / Net incomex
0.365
0.418
0.379
0.415
0.382
0.429
0.468
0.504
0.468
0.511
1.715
0.468
0.424
74
11.67
ROIC%
14.79
12.11
10.19
8.42
11.10
12.61
11.68
9.28
6.70
6.68
25.05
9.28
10.64
93
8.84
Return on equity%
20.74
23.11
21.35
20.84
20.84
18.34
17.90
15.99
18.30
17.92
13.49
17.92
19.54
9
4.56
Return on assets%
13.78
13.51
15.67
16.94
15.36
14.90
15.95
13.54
10.74
11.73
28.55
13.54
14.34
51
4.22
EPS฿
14.13
13.53
13.02
13.37
12.12
13.06
14.38
14.51
15.68
14.13
4.69
3.11%
(1.29%)
—
24.99
EPS growth%
27.82
30.13
32.63
34.93
35.42
37.67
38.24
40.89
43.35
43.77
19.80
40.89
36.55
33
14.50
Bookvalue per sh฿
25.47
27.73
29.27
33.34
33.91
38.85
39.70
43.08
42.26
44.46
17.04
5.57%
6.14%
—
13.99
FCF per share฿
21.24
23.22
26.27
29.30
32.45
35.53
33.49
35.04
36.11
34.09
9.31
0.99%
5.71%
—
8.67
Dividend per sh฿
6.91
7.50
6.84
7.42
7.15
7.09
7.48
7.50
7.33
8.00
14.66
2.27%
1.28%
—
20.66
Div yield (avg)%
13.53
10.93
13.73
13.39
11.61
8.66
11.12
8.57
10.76
11.07
9.16
10.76
11.09
71
20.39
Payout ratio%
30.36
29.52
31.82
30.89
31.57
33.85
31.09
30.08
28.79
29.64
11.47
30.08
30.62
35
338.4
Shares (diluted)M
317.2
353.0
376.8
396.1
382.6
352.0
366.2
342.4
358.4
347.3
325.5
(1.92%)
2.18%
44
7.37
Buyback yield%
4.64
6.57
5.31
5.06
3.15
0.42
0.40
3.11
3.52
5.63
8.62
3.11
4.08
38
0.713
D/E ratiox
1.086
1.070
1.131
1.175
1.270
1.099
1.177
1.109
1.041
1.042
1.354
1.099
1.104
81
18.26
Enterprise value฿B
30.24
33.67
37.44
38.55
40.75
46.19
45.20
43.61
42.38
46.40
19.88
2.63%
4.91%
52
22.07
LT debt฿B
23.90
22.56
21.87
20.71
19.46
18.77
19.35
18.25
17.60
16.55
20.66
(3.19%)
(4.11%)
91
Revenue
฿33.88B
4.10%
1.00×
Cost of revenue
฿23.72B
4.10%
1.00×
Operating expenses
฿6.819B
3.37%
0.93×
Cash and investments
16.10%
Spread over hurdle
(2.77%)