0.338
Revenue฿B
1.312
1.335
1.327
1.353
1.346
1.320
1.319
1.334
1.318
1.335
0.369
(0.16%)
0.36%
57
18.47
Revenue growth%
14.52
12.88
14.81
13.92
12.43
12.24
10.19
7.81
9.96
7.23
7.33
9.96
12.34
26
5.97
Gross margin%
12.39
10.33
12.01
13.50
13.45
12.27
12.07
14.17
13.03
12.07
26.31
12.27
12.33
63
11.35
Operating margin%
19.21
19.22
21.46
19.67
17.68
18.75
19.68
20.22
17.83
16.20
28.87
18.75
19.21
25
26.90
Net margin%
12.52
11.71
11.91
8.92
10.87
11.21
12.27
9.44
9.84
9.32
24.10
9.84
11.04
26
32.76
P/E ratio (avg)x
16.66
15.89
14.90
13.53
12.33
13.18
14.83
13.77
13.28
14.09
10.28
13.77
13.93
43
20.65
EV/EBITx
7.791
7.591
8.534
8.592
9.327
10.46
10.85
10.02
10.70
11.07
21.51
10.70
9.676
68
11.91
FCF yield (avg)%
16.21
16.00
15.91
15.40
18.05
15.28
17.02
14.18
14.07
11.47
2.59
14.18
15.66
86
10.38
FCF margin%
0.40
0.40
0.40
1.86
0.40
0.82
0.40
2.79
4.48
4.81
21.75
2.79
0.61
12
0.608
FCF / Net incomex
0.765
0.762
0.786
0.830
0.882
0.898
0.840
0.854
0.946
1.085
1.559
0.898
0.847
54
24.15
ROIC%
8.52
6.41
6.59
7.52
5.71
6.52
3.94
4.57
4.70
7.51
15.30
4.70
6.47
31
10.62
Return on equity%
9.80
8.33
8.20
10.12
10.17
11.15
12.94
10.18
7.73
5.28
19.14
10.18
9.96
70
13.09
Return on assets%
11.58
12.56
14.05
13.13
15.13
17.26
14.96
13.23
11.80
11.72
18.22
13.23
13.18
22
1.23
EPS฿
0.58
0.59
0.54
0.59
0.67
0.74
0.72
0.80
0.79
0.85
1.37
4.96%
4.59%
—
23.63
EPS growth%
31.68
31.11
32.00
29.79
29.95
29.34
29.98
27.62
29.37
29.81
28.14
29.37
29.88
81
1.16
Bookvalue per sh฿
0.90
1.01
1.10
1.15
1.28
1.35
1.31
1.45
1.38
1.33
1.69
0.73%
5.23%
—
1.11
FCF per share฿
2.11
2.43
2.82
3.08
3.15
3.45
3.94
4.02
3.96
4.30
1.54
6.41%
7.63%
—
1.16
Dividend per sh฿
1.27
1.22
1.22
1.20
1.17
1.19
1.13
1.12
0.98
0.98
0.36
(3.42%)
(2.17%)
—
2.18
Div yield (avg)%
1.91
1.10
0.40
0.40
0.40
1.10
0.40
0.40
0.59
1.81
20.04
0.59
0.49
90
5.52
Payout ratio%
17.40
19.31
18.05
17.77
15.38
12.40
12.06
10.16
9.76
11.29
5.16
11.29
13.89
45
418.7
Shares (diluted)M
446.6
437.4
431.6
489.6
536.8
501.8
459.2
444.5
452.9
474.2
419.6
(2.45%)
0.18%
68
23.94
Buyback yield%
24.59
27.00
29.60
26.90
24.66
22.56
20.57
20.65
22.04
23.72
21.18
22.04
24.16
58
1.233
D/E ratiox
0.646
0.620
0.643
0.588
0.550
0.510
0.573
0.611
0.627
0.608
0.338
0.608
0.610
36
1,110
Enterprise value฿M
278.8
290.0
285.2
280.9
270.9
230.4
216.3
188.6
178.6
165.0
587.8
(9.44%)
(5.22%)
56
1.185
LT debt฿B
1.914
2.245
2.209
2.249
2.715
2.932
3.510
4.248
4.216
5.138
1.356
13.60%
10.82%
78
Revenue
฿1.335B
0.36%
1.00×
Cost of revenue
฿681.5M
0.26%
0.99×
Operating expenses
฿205.7M
0.43%
1.01×
Property and equipment
18.42%
Cash and investments
16.47%
Spread over hurdle
14.56%