0.330
Revenue฿B
2.278
2.239
2.298
2.342
2.392
2.386
2.367
2.430
2.502
2.491
0.357
0.82%
0.87%
9
24.35
Revenue growth%
18.51
17.97
16.42
19.17
16.52
15.00
12.57
14.56
11.57
10.27
13.89
12.57
15.71
47
21.30
Gross margin%
4.52
2.47
0.41
2.88
4.83
5.37
6.80
8.93
6.29
8.44
28.70
6.80
5.10
78
23.70
Operating margin%
24.01
25.52
27.84
30.84
28.67
26.66
25.74
26.97
27.93
27.49
20.39
26.97
27.23
86
5.16
Net margin%
3.85
4.47
3.24
2.95
2.35
1.87
1.12
3.06
0.40
0.40
4.48
1.12
2.65
26
37.18
P/E ratio (avg)x
15.23
15.62
13.99
14.28
13.67
15.21
13.47
12.50
13.76
15.07
28.19
13.76
14.13
43
17.51
EV/EBITx
23.28
25.10
22.07
23.71
21.36
19.50
20.71
19.38
20.79
22.69
31.37
20.71
21.71
77
12.31
FCF yield (avg)%
1.80
0.40
3.39
0.45
0.40
0.64
1.43
3.96
5.20
3.31
19.30
3.31
1.62
67
26.49
FCF margin%
26.26
27.14
26.34
28.39
28.68
30.11
27.93
29.84
27.90
26.70
9.44
27.93
27.92
54
0.141
FCF / Net incomex
0.397
0.358
0.383
0.326
0.300
0.322
0.305
0.323
0.288
0.272
0.714
0.305
0.323
69
26.14
ROIC%
6.13
5.88
7.85
5.22
7.84
9.68
10.47
12.74
14.10
11.82
12.13
11.82
8.76
7
7.70
Return on equity%
10.13
10.25
8.52
6.76
4.66
6.16
5.71
6.75
7.70
8.98
9.06
6.75
7.23
90
29.79
Return on assets%
15.60
15.89
14.11
15.90
16.78
18.67
19.87
19.91
21.93
19.34
10.36
19.87
17.73
82
0.67
EPS฿
2.31
2.31
2.41
2.51
2.33
2.47
2.44
2.33
2.49
2.76
0.68
3.45%
2.77%
—
8.26
EPS growth%
12.45
10.68
8.21
7.44
5.23
7.44
7.26
7.13
8.83
11.03
7.28
7.44
7.83
41
1.78
Bookvalue per sh฿
1.49
1.44
1.66
1.70
1.91
2.23
2.54
2.97
3.34
3.51
0.57
12.91%
8.86%
—
0.66
FCF per share฿
2.20
2.39
2.72
3.18
3.47
3.53
3.50
3.82
4.34
4.37
1.55
4.74%
9.04%
—
1.17
Dividend per sh฿
2.61
3.05
3.36
3.80
4.13
4.35
4.67
5.18
5.49
5.91
1.31
7.44%
9.19%
—
13.44
Div yield (avg)%
20.74
18.91
20.11
22.22
25.17
23.74
25.19
26.45
24.57
26.51
6.66
25.19
24.16
48
20.30
Payout ratio%
0.40
0.40
1.46
3.91
1.62
0.40
0.40
1.47
0.40
0.40
20.66
0.40
0.40
21
0.791
Shares (diluted)B
0.949
0.988
1.009
1.101
1.204
1.173
1.386
1.489
1.434
1.490
0.784
4.37%
4.80%
43
19.21
Buyback yield%
21.29
19.04
18.65
18.88
17.39
20.31
20.20
21.87
22.73
23.05
27.33
21.87
20.26
83
0.869
D/E ratiox
1.354
1.268
1.191
1.271
1.305
1.468
1.643
1.720
1.757
1.614
1.594
1.643
1.411
57
1.626
Enterprise value฿B
0.491
0.466
0.492
0.519
0.538
0.538
0.502
0.564
0.614
0.673
1.312
4.58%
2.90%
89
0.871
LT debt฿B
1.736
1.672
1.723
1.555
1.446
1.477
1.550
1.662
1.638
1.637
1.838
2.50%
(1.37%)
70
Revenue
฿2.491B
0.87%
1.00×
Cost of revenue
฿1.599B
0.76%
0.99×
Operating expenses
฿322.2M
0.85%
1.00×
Goodwill & intangibles
12.85%
Spread over hurdle
56.28%