2.667
Revenue฿B
1.855
2.010
2.173
2.406
2.559
2.725
2.905
3.131
3.339
3.552
2.814
6.78%
7.68%
42
4.48
Revenue growth%
14.38
12.78
14.44
12.69
11.69
9.13
11.06
11.63
14.28
15.70
29.94
11.63
12.73
12
2.36
Gross margin%
4.63
7.45
9.35
11.38
13.44
14.36
12.69
14.78
16.62
16.57
4.49
14.78
13.07
14
21.38
Operating margin%
23.28
24.75
24.46
21.79
22.97
22.64
21.88
19.39
17.76
16.47
14.37
19.39
22.26
24
25.06
Net margin%
20.10
20.39
18.09
17.06
18.46
19.19
20.88
19.36
16.53
19.28
3.34
19.28
19.23
90
24.88
P/E ratio (avg)x
25.51
25.19
25.77
27.75
31.01
33.09
32.37
37.37
40.70
42.97
25.09
37.37
31.69
10
11.05
EV/EBITx
17.92
17.19
16.53
16.25
17.35
14.80
13.33
11.45
12.40
12.81
9.437
12.81
15.53
51
9.39
FCF yield (avg)%
5.99
6.95
5.24
6.40
5.80
7.92
7.36
9.80
7.09
5.80
9.88
7.36
6.68
16
7.44
FCF margin%
23.07
20.44
21.81
21.18
21.32
18.35
18.71
20.55
19.18
16.42
20.00
18.71
20.50
74
0.253
FCF / Net incomex
0.580
0.603
0.611
0.591
0.560
0.559
0.596
0.611
0.660
0.692
0.722
0.611
0.600
17
4.89
ROIC%
12.53
11.34
13.70
15.44
15.68
15.57
17.82
19.59
18.19
20.94
27.91
18.19
15.63
49
20.62
Return on equity%
12.13
10.25
12.70
13.30
11.77
14.49
14.23
14.34
15.20
17.00
29.30
14.49
13.77
44
14.87
Return on assets%
31.97
29.55
30.78
29.78
30.77
28.38
30.11
28.40
30.47
31.69
14.78
30.11
30.29
56
1.04
EPS฿
0.79
0.72
0.71
0.77
0.73
0.79
0.84
0.78
0.79
0.76
1.16
0.83%
0.09%
—
7.81
EPS growth%
2.00
4.60
5.55
5.30
4.99
7.63
7.98
7.83
9.04
6.73
25.06
7.83
6.14
31
0.65
Bookvalue per sh฿
0.63
0.61
0.72
0.72
0.77
0.82
0.79
0.89
0.86
0.99
0.32
4.99%
5.81%
—
0.47
FCF per share฿
0.85
0.82
0.75
0.79
0.80
0.72
0.66
0.71
0.69
0.61
0.49
(5.07%)
(2.93%)
—
0.86
Dividend per sh฿
0.16
0.15
0.14
0.12
0.11
0.11
0.10
0.10
0.11
0.10
0.81
(2.19%)
(4.67%)
—
9.16
Div yield (avg)%
5.54
2.81
1.94
1.76
2.26
0.40
1.32
4.03
6.99
9.48
22.80
4.03
2.53
34
26.90
Payout ratio%
18.49
19.90
18.63
15.71
13.32
13.44
16.12
18.91
19.69
20.58
29.28
18.91
18.56
15
567.1
Shares (diluted)M
575.0
562.8
608.0
614.3
564.6
572.7
569.8
638.4
640.6
666.4
572.4
3.37%
1.98%
7
16.80
Buyback yield%
27.56
29.19
26.25
27.67
27.16
29.61
29.19
29.35
30.49
29.08
27.05
29.35
29.13
52
0.916
D/E ratiox
0.348
0.349
0.403
0.398
0.457
0.513
0.533
0.569
0.654
0.719
1.622
0.569
0.485
8
3.503
Enterprise value฿B
3.894
4.362
4.338
4.296
4.939
5.692
6.134
7.146
7.281
8.221
0.198
10.73%
7.84%
71
0.973
LT debt฿B
4.633
4.432
4.495
4.606
4.397
4.750
5.030
4.944
4.996
4.997
0.352
2.59%
2.38%
67
Revenue
฿3.552B
7.68%
1.00×
Cost of revenue
฿2.353B
7.82%
1.01×
Operating expenses
฿565.4M
7.96%
1.03×
Cash and investments
20.81%
Property and equipment
17.61%
Return on capital
132.39%
Spread over hurdle
122.55%