2.461
Revenue฿B
10.71
10.92
10.97
10.82
10.69
10.97
11.03
11.09
11.35
11.57
2.731
1.59%
0.79%
93
3.89
Revenue growth%
19.09
19.35
20.67
19.84
21.32
19.44
18.34
16.28
17.04
16.46
23.46
17.04
19.22
49
16.45
Gross margin%
33.98
35.86
33.31
31.72
32.66
29.88
31.21
33.29
30.76
29.30
7.85
30.76
32.19
75
8.01
Operating margin%
22.40
23.94
22.16
23.62
24.39
25.63
27.24
28.91
31.18
32.69
3.65
28.91
25.01
90
28.03
Net margin%
12.46
13.06
12.14
13.61
10.69
8.48
7.32
9.91
11.52
14.22
16.49
9.91
11.83
62
15.47
P/E ratio (avg)x
19.50
19.13
18.74
19.81
18.66
20.73
19.78
21.46
20.76
22.88
25.38
20.76
19.79
65
29.47
EV/EBITx
9.836
8.611
7.863
7.663
7.297
7.842
8.393
8.110
8.691
8.044
26.06
8.110
8.077
64
20.19
FCF yield (avg)%
24.23
23.07
23.63
25.48
25.72
27.56
27.36
27.44
25.27
27.43
12.64
27.43
25.60
53
27.55
FCF margin%
2.61
0.40
0.40
0.40
0.40
2.57
0.40
3.40
4.07
3.13
25.73
3.13
1.48
72
0.868
FCF / Net incomex
2.491
2.574
2.530
2.614
2.871
3.186
3.104
3.343
3.698
3.762
1.431
3.343
2.988
32
22.78
ROIC%
30.56
33.50
33.98
35.75
35.35
35.79
34.96
32.01
30.98
29.40
17.57
32.01
33.74
79
2.22
Return on equity%
3.21
0.58
1.67
2.36
0.40
0.40
0.40
0.40
1.56
0.40
4.92
0.40
0.49
84
23.33
Return on assets%
10.69
7.73
9.86
12.16
11.27
12.01
13.24
13.66
12.40
15.32
25.25
13.24
12.08
37
0.42
EPS฿
0.77
0.76
0.82
0.87
0.92
0.88
0.93
1.02
1.06
1.06
0.47
2.96%
3.86%
—
20.09
EPS growth%
30.39
32.28
34.30
35.93
37.73
39.90
40.64
41.64
40.67
42.97
25.80
40.67
38.82
26
0.71
Bookvalue per sh฿
0.36
0.35
0.33
0.40
0.43
0.52
0.56
0.62
0.66
0.64
0.44
8.17%
6.10%
—
0.36
FCF per share฿
0.76
0.79
0.76
0.72
0.79
0.78
0.88
1.00
1.03
1.18
0.66
8.39%
3.96%
—
0.73
Dividend per sh฿
0.52
0.50
0.50
0.48
0.48
0.47
0.49
0.52
0.50
0.49
0.79
0.38%
(1.72%)
—
24.16
Div yield (avg)%
11.06
12.02
10.22
7.47
7.83
9.77
10.03
9.32
10.91
8.40
11.49
9.77
9.90
48
13.39
Payout ratio%
15.50
18.46
16.41
15.42
13.68
16.55
17.31
16.86
18.69
19.29
25.03
17.31
16.71
72
3.938
Shares (diluted)B
6.653
6.976
7.989
9.628
9.595
10.10
10.19
11.60
13.80
14.00
3.845
7.84%
8.91%
8
16.49
Buyback yield%
15.07
17.17
17.03
17.67
20.22
18.87
21.44
20.41
20.92
22.74
13.80
20.92
19.55
16
1.673
D/E ratiox
2.306
2.127
1.996
2.239
2.280
2.085
2.364
2.507
2.871
2.746
0.413
2.507
2.293
67
4.850
Enterprise value฿B
4.715
5.496
6.307
7.031
7.991
8.117
9.274
9.962
11.60
12.26
4.508
8.93%
10.94%
16
8.750
LT debt฿B
7.918
8.633
8.287
8.719
8.818
9.525
10.65
10.61
11.63
13.28
4.732
8.53%
4.64%
53
Revenue
฿11.57B
0.79%
1.00×
Cost of revenue
฿6.572B
0.74%
1.00×
Operating expenses
฿1.874B
1.18%
1.04×
Cash and investments
19.34%
Goodwill & intangibles
18.03%
Property and equipment
14.81%
Spread over hurdle
28.67%