1.599
Revenue฿B
1.048
1.152
1.244
1.319
1.389
1.474
1.549
1.700
1.811
1.992
1.704
7.48%
7.22%
89
14.61
Revenue growth%
6.02
3.03
1.15
0.40
2.84
3.61
6.60
7.30
7.24
9.90
26.74
7.24
4.82
17
16.70
Gross margin%
1.48
0.40
0.40
3.38
3.09
2.25
5.15
6.45
3.94
6.65
26.80
5.15
3.23
79
29.17
Operating margin%
30.46
28.58
31.48
30.62
30.46
32.21
31.13
32.08
34.15
31.47
13.62
32.08
31.30
28
9.77
Net margin%
22.07
23.13
21.01
20.38
22.16
21.92
22.98
22.09
19.51
18.92
5.19
21.92
21.99
12
28.89
P/E ratio (avg)x
31.61
29.03
32.19
29.80
32.05
34.07
36.44
39.02
41.80
44.88
30.72
39.02
33.13
18
20.69
EV/EBITx
16.22
18.93
19.37
21.37
24.61
23.35
23.30
22.77
23.90
27.52
19.91
23.35
23.03
65
18.44
FCF yield (avg)%
21.70
20.25
21.33
22.01
23.09
25.18
27.86
27.58
25.88
26.42
22.11
26.42
24.14
48
17.98
FCF margin%
14.19
16.95
15.33
15.76
15.66
13.76
16.21
16.08
13.89
13.17
29.05
13.89
15.49
43
1.513
FCF / Net incomex
1.092
0.951
0.839
0.767
0.817
0.777
0.696
0.619
0.579
0.612
1.114
0.619
0.772
56
29.14
ROIC%
9.83
9.89
9.99
7.18
7.22
4.44
7.20
8.89
9.27
7.11
10.63
7.20
8.05
12
23.48
Return on equity%
1.46
0.46
2.52
3.46
3.89
5.01
2.10
4.38
3.92
6.56
10.76
4.38
3.68
82
20.48
Return on assets%
2.24
0.40
3.10
4.49
4.87
4.92
5.57
4.03
1.86
0.40
12.09
4.03
3.57
9
0.44
EPS฿
0.18
0.18
0.19
0.21
0.20
0.19
0.19
0.18
0.18
0.16
0.48
(3.89%)
(0.79%)
—
13.90
EPS growth%
10.99
10.63
10.38
9.71
10.03
12.56
13.54
14.21
12.10
13.57
11.96
13.54
11.55
83
0.36
Bookvalue per sh฿
0.49
0.49
0.54
0.64
0.68
0.67
0.77
0.85
0.91
1.02
0.18
8.23%
9.05%
—
0.45
FCF per share฿
0.30
0.34
0.38
0.40
0.43
0.43
0.43
0.39
0.39
0.36
0.33
(3.16%)
1.58%
—
0.45
Dividend per sh฿
0.37
0.40
0.40
0.39
0.36
0.35
0.34
0.37
0.37
0.40
0.12
2.36%
1.28%
—
24.50
Div yield (avg)%
14.38
14.13
15.67
15.69
18.18
18.87
16.52
15.59
13.50
11.31
16.56
15.59
15.63
81
11.09
Payout ratio%
12.66
14.20
13.83
13.61
12.00
13.85
12.70
15.42
14.33
13.19
13.06
13.85
13.72
54
2.101
Shares (diluted)B
2.462
2.412
2.401
2.305
2.114
2.312
2.303
2.030
1.823
1.870
2.163
(2.42%)
(2.53%)
49
3.01
Buyback yield%
13.48
13.19
13.63
12.59
12.49
13.55
13.78
11.20
8.49
7.25
22.67
11.20
12.89
70
1.773
D/E ratiox
1.790
1.785
1.858
1.995
1.853
1.592
1.576
1.633
1.402
1.334
0.134
1.576
1.709
91
0.338
Enterprise value฿B
1.162
1.081
0.935
0.878
0.906
0.973
0.838
0.782
0.778
0.810
0.456
(2.21%)
(3.76%)
9
1.346
LT debt฿B
1.203
1.313
1.482
1.609
1.813
1.712
1.813
1.720
1.663
1.603
0.825
(2.43%)
3.91%
33
Revenue
฿1.992B
7.22%
1.00×
Cost of revenue
฿1.394B
7.22%
1.00×
Operating expenses
฿349.1M
7.57%
1.03×
Spread over hurdle
63.66%