0.333
Revenue฿B
0.770
0.827
0.894
0.955
1.036
1.094
1.134
1.212
1.261
1.327
0.363
5.07%
6.22%
34
6.56
Revenue growth%
19.14
19.64
22.30
22.87
23.56
23.65
21.35
22.75
22.69
20.42
26.43
22.69
22.49
25
6.46
Gross margin%
24.40
25.35
26.81
29.35
32.27
31.45
32.52
34.12
36.38
37.22
28.08
34.12
31.86
10
29.81
Operating margin%
4.96
3.29
6.09
7.84
7.00
9.54
10.06
10.00
10.51
12.58
28.29
10.06
8.69
75
5.12
Net margin%
10.70
10.68
13.11
13.04
11.81
9.20
11.68
11.04
9.54
9.92
15.55
9.92
10.87
85
14.89
P/E ratio (avg)x
27.93
28.39
32.70
31.91
35.85
33.79
33.55
38.86
43.44
48.73
34.51
38.86
33.67
41
17.71
EV/EBITx
12.58
10.65
9.687
9.101
8.399
7.839
8.299
8.622
7.562
7.314
11.57
7.839
8.511
49
9.79
FCF yield (avg)%
10.75
11.16
14.05
12.96
14.19
14.92
16.71
18.55
20.88
22.62
9.38
18.55
14.55
14
4.10
FCF margin%
11.47
8.62
10.35
11.25
13.55
12.10
14.37
15.34
14.18
13.97
13.10
14.18
12.83
71
0.836
FCF / Net incomex
0.870
0.834
0.806
0.718
0.724
0.698
0.735
0.686
0.730
0.674
0.324
0.698
0.727
90
10.12
ROIC%
18.92
17.93
20.62
22.77
22.79
24.24
23.99
26.05
24.49
27.33
26.37
24.49
23.39
41
22.17
Return on equity%
14.61
14.70
14.43
15.88
17.70
20.27
21.50
18.50
19.38
17.24
17.02
19.38
17.47
31
19.72
Return on assets%
21.52
22.64
25.55
24.74
22.41
20.48
17.77
15.32
15.73
16.15
5.23
16.15
21.00
41
0.09
EPS฿
0.93
1.06
1.08
1.06
1.25
1.45
1.70
1.98
2.00
2.20
0.10
11.88%
10.37%
—
3.21
EPS growth%
28.02
28.10
26.56
23.83
22.61
20.20
23.15
22.46
23.80
24.22
21.80
23.15
23.81
20
0.39
Bookvalue per sh฿
0.33
0.33
0.32
0.33
0.37
0.37
0.33
0.36
0.40
0.37
0.52
(0.30%)
0.15%
—
0.35
FCF per share฿
0.81
0.76
0.80
0.81
0.81
0.81
0.86
0.84
0.82
0.84
0.42
0.75%
1.84%
—
0.24
Dividend per sh฿
0.60
0.56
0.55
0.63
0.60
0.64
0.65
0.70
0.68
0.75
0.48
4.43%
2.83%
—
8.07
Div yield (avg)%
21.81
23.03
21.51
22.57
22.14
20.92
18.93
21.57
20.21
18.31
3.28
20.21
21.54
83
9.59
Payout ratio%
0.40
0.83
0.98
0.55
3.15
0.40
0.40
1.88
0.42
0.40
10.64
0.40
0.49
65
712.6
Shares (diluted)M
510.3
500.8
464.5
473.8
491.9
489.3
511.8
503.3
533.8
473.8
699.9
(0.74%)
(1.16%)
29
16.24
Buyback yield%
28.75
31.13
29.79
32.06
33.84
35.82
37.70
38.80
38.28
36.02
28.19
37.70
34.83
10
1.235
D/E ratiox
0.666
0.664
0.710
0.800
0.739
0.703
0.700
0.760
0.679
0.666
0.276
0.700
0.702
58
231.1
Enterprise value฿M
625.6
668.0
628.7
687.6
685.6
676.0
636.5
580.9
592.8
644.0
566.3
(1.25%)
0.37%
27
0.262
LT debt฿B
0.624
0.598
0.636
0.722
0.745
0.839
0.896
0.902
0.997
1.047
0.885
7.04%
5.57%
33
Revenue
฿1.327B
6.22%
1.00×
Cost of revenue
฿678.4M
5.87%
0.97×
Operating expenses
฿184.6M
6.98%
1.07×
Goodwill & intangibles
17.52%
Property and equipment
15.42%
Spread over hurdle
37.46%