1.172
Revenue฿B
1.166
1.247
1.297
1.405
1.523
1.606
1.700
1.767
1.838
1.938
1.290
4.93%
6.04%
53
2.44
Revenue growth%
9.44
10.75
7.98
9.12
11.76
14.66
16.08
13.71
15.96
13.25
19.09
14.66
12.51
62
15.75
Gross margin%
27.07
29.29
30.39
29.74
32.07
32.02
34.17
35.20
35.46
32.55
24.15
34.17
32.05
32
13.47
Operating margin%
15.01
16.99
14.88
17.87
19.26
16.76
18.39
16.13
18.92
19.44
24.50
18.39
17.43
76
19.77
Net margin%
11.91
14.39
14.27
13.98
15.29
14.00
13.90
13.70
13.29
13.78
3.23
13.78
13.94
86
22.33
P/E ratio (avg)x
47.86
55.45
59.73
57.26
58.48
56.39
55.61
59.36
61.16
65.88
21.43
59.36
57.87
11
26.07
EV/EBITx
36.40
39.21
38.93
42.83
48.73
49.02
55.51
58.03
56.17
54.36
35.55
55.51
48.87
31
6.76
FCF yield (avg)%
18.21
19.53
18.41
20.20
22.11
23.77
24.90
25.40
24.89
24.01
14.84
24.89
22.94
84
23.62
FCF margin%
13.95
13.74
14.10
14.12
13.03
15.55
14.34
15.81
18.58
15.90
17.44
15.81
14.23
59
0.310
FCF / Net incomex
0.137
0.128
0.129
0.137
0.144
0.156
0.163
0.162
0.149
0.135
0.515
0.156
0.141
59
13.20
ROIC%
3.96
2.62
1.86
1.92
0.40
2.25
0.40
2.91
4.28
3.88
8.73
2.91
2.43
93
15.78
Return on equity%
19.32
22.24
24.42
23.77
23.61
25.68
27.56
26.57
29.10
29.20
11.79
27.56
25.05
38
28.59
Return on assets%
23.05
23.40
24.58
25.63
25.83
25.67
25.27
27.02
26.32
27.86
3.43
26.32
25.65
73
0.30
EPS฿
0.88
0.95
0.95
1.05
1.17
1.30
1.43
1.49
1.66
1.83
0.33
9.33%
7.26%
—
3.96
EPS growth%
25.99
26.16
28.63
29.52
28.64
27.82
29.59
31.88
34.15
35.79
26.93
31.88
29.08
38
0.87
Bookvalue per sh฿
0.72
0.77
0.73
0.77
0.75
0.82
0.73
0.64
0.68
0.74
0.44
(0.22%)
0.23%
—
0.47
FCF per share฿
0.52
0.50
0.54
0.51
0.52
0.52
0.49
0.45
0.49
0.48
1.13
(1.43%)
(0.52%)
—
0.49
Dividend per sh฿
0.23
0.25
0.26
0.28
0.25
0.25
0.25
0.27
0.24
0.26
0.70
0.58%
1.93%
—
2.58
Div yield (avg)%
20.85
20.69
18.90
21.14
20.55
22.41
24.87
26.57
24.11
21.74
23.77
24.11
21.44
75
6.49
Payout ratio%
12.02
13.32
12.11
12.67
13.41
14.50
12.05
14.12
14.76
17.61
18.78
14.50
13.36
71
384.8
Shares (diluted)M
348.3
298.1
272.2
289.0
252.1
219.8
205.9
212.4
220.7
207.8
382.4
(3.80%)
(4.74%)
51
4.58
Buyback yield%
34.25
35.70
34.78
36.32
34.45
34.31
34.87
32.42
32.06
32.85
27.96
32.85
34.38
30
1.328
D/E ratiox
0.140
0.142
0.150
0.136
0.138
0.131
0.140
0.142
0.158
0.150
0.879
0.142
0.141
10
179.8
Enterprise value฿M
675.5
670.7
599.2
531.1
496.3
481.3
497.3
528.4
582.6
623.5
936.4
4.67%
(1.72%)
22
1,542
LT debt฿M
460.4
543.8
645.3
694.9
809.3
961.7
925.1
899.1
856.0
926.7
426.4
2.75%
8.07%
84
Revenue
฿1.938B
6.04%
1.00×
Cost of revenue
฿1.189B
6.19%
1.01×
Operating expenses
฿465.3M
5.98%
0.99×
Goodwill & intangibles
19.96%
Property and equipment
17.21%
Spread over hurdle
39.01%