6.804
Revenue฿B
3.246
3.475
3.796
4.054
4.333
4.757
4.996
5.293
5.573
6.017
7.037
6.79%
6.99%
75
23.68
Revenue growth%
13.57
14.74
13.78
15.55
16.64
19.20
20.75
22.28
24.40
21.43
3.71
21.43
17.92
83
29.18
Gross margin%
16.08
13.70
16.49
18.67
18.39
21.10
23.84
23.97
21.49
21.36
12.20
21.49
19.89
9
12.88
Operating margin%
30.03
31.70
34.26
35.56
34.39
36.25
38.63
40.64
40.44
42.49
28.24
40.44
35.91
73
8.46
Net margin%
18.89
21.49
24.27
23.65
26.18
29.09
26.69
28.41
28.87
29.83
17.95
28.87
26.44
87
9.915
P/E ratio (avg)x
7.462
8.299
8.575
8.070
8.466
7.916
7.505
7.497
7.304
7.675
22.90
7.505
7.796
94
23.82
EV/EBITx
23.95
25.87
25.65
22.30
22.70
23.70
23.85
20.68
19.34
18.33
17.99
20.68
23.20
57
2.69
FCF yield (avg)%
18.25
16.18
14.70
12.84
10.34
9.85
11.79
9.14
6.67
7.20
4.54
9.14
11.06
76
14.77
FCF margin%
10.89
13.64
15.74
17.90
17.72
18.66
21.00
19.62
22.39
20.19
7.98
20.19
18.28
62
0.401
FCF / Net incomex
0.739
0.782
0.886
0.950
1.067
1.022
0.982
1.019
1.082
1.130
1.112
1.022
1.001
26
6.15
ROIC%
36.93
34.31
32.44
29.92
29.40
30.11
29.96
27.88
29.91
28.07
14.79
29.91
29.94
85
15.28
Return on equity%
20.17
20.33
18.98
17.79
17.79
16.87
16.33
16.78
14.37
12.03
26.50
16.33
17.33
31
11.09
Return on assets%
32.59
34.33
33.95
36.02
34.27
32.85
32.62
29.93
28.49
29.92
27.22
29.93
32.73
14
1.39
EPS฿
1.90
2.07
1.92
2.20
2.07
2.22
2.11
2.03
2.15
2.24
1.54
1.58%
2.74%
—
29.41
EPS growth%
3.30
4.92
7.91
6.43
5.14
2.61
1.03
2.49
1.59
0.40
6.78
1.59
2.96
31
1.02
Bookvalue per sh฿
3.03
3.26
3.65
3.70
3.39
3.34
3.55
3.24
3.30
3.12
0.52
(1.63%)
0.06%
—
0.50
FCF per share฿
1.14
1.14
1.13
1.25
1.28
1.25
1.21
1.31
1.22
1.11
0.53
(2.88%)
(0.87%)
—
2.34
Dividend per sh฿
0.69
0.72
0.77
0.75
0.68
0.74
0.73
0.70
0.77
0.86
3.28
4.96%
1.32%
—
16.59
Div yield (avg)%
18.11
15.58
13.80
11.89
10.09
7.57
8.84
11.28
10.93
10.00
12.16
10.00
11.11
93
28.52
Payout ratio%
8.51
7.02
5.56
3.30
4.90
5.43
4.62
2.26
2.75
0.40
14.52
2.75
4.76
30
0.864
Shares (diluted)B
1.636
1.541
1.679
1.834
1.988
2.290
2.435
2.480
2.495
2.412
0.899
3.95%
5.37%
45
24.97
Buyback yield%
8.43
6.85
8.75
6.34
6.37
9.11
11.79
12.74
12.35
10.52
23.07
11.79
8.93
41
0.838
D/E ratiox
0.826
0.790
0.896
0.982
0.996
1.011
1.002
1.023
1.194
1.289
1.235
1.023
0.999
30
0.686
Enterprise value฿B
5.065
5.872
6.940
7.694
8.759
9.680
10.21
11.41
13.67
16.11
7.756
12.95%
14.03%
6
6.560
LT debt฿B
1.636
1.547
1.572
1.443
1.488
1.500
1.496
1.321
1.145
1.025
6.444
(7.18%)
(4.59%)
58
Revenue
฿6.017B
6.99%
1.00×
Cost of revenue
฿3.517B
6.95%
1.00×
Operating expenses
฿1.013B
6.84%
0.99×
Goodwill & intangibles
17.34%
Property and equipment
16.53%
Spread over hurdle
(0.36%)