38.83
Revenue฿B
308.9
318.3
315.0
311.9
313.2
316.8
316.0
324.5
336.3
39.93
44.65
1.52%
1.24%
71
20.68
Revenue growth%
28.73
25.81
27.26
24.74
22.23
23.48
21.50
23.74
25.40
2.62
12.27
23.48
25.07
32
19.57
Gross margin%
23.58
23.35
23.19
22.30
23.25
24.04
23.96
21.89
20.05
2.71
20.87
23.25
23.22
78
24.19
Operating margin%
11.31
12.94
11.56
14.36
12.59
10.43
10.75
11.95
9.17
16.63
7.54
10.75
11.44
50
12.76
Net margin%
4.12
1.93
2.96
1.89
0.40
0.40
1.76
0.40
0.65
26.40
19.38
0.40
1.82
36
22.57
P/E ratio (avg)x
12.83
14.19
13.45
14.98
15.84
15.85
15.26
15.24
14.27
32.14
6.172
15.26
14.62
9
36.30
EV/EBITx
19.25
18.33
18.05
16.55
17.18
17.67
18.80
19.59
19.05
27.92
18.90
18.80
18.19
55
11.93
FCF yield (avg)%
22.88
23.49
25.89
27.70
27.26
26.56
28.59
30.12
31.68
28.54
16.70
28.59
26.91
94
3.56
FCF margin%
3.26
5.46
5.30
4.85
2.60
4.01
2.60
3.54
2.03
24.63
14.76
2.60
3.40
70
0.754
FCF / Net incomex
0.976
1.100
1.123
1.253
1.157
1.293
1.450
1.340
1.298
0.769
0.456
1.298
1.205
88
7.22
ROIC%
18.13
19.12
21.07
20.91
19.68
18.03
18.57
16.85
17.74
4.89
20.73
18.03
18.35
70
11.80
Return on equity%
21.48
23.40
21.07
20.48
20.51
21.78
19.35
19.22
19.43
27.62
5.42
19.43
20.79
66
3.30
Return on assets%
28.45
31.28
29.27
28.83
28.14
29.23
30.27
29.56
31.15
22.74
18.75
29.56
29.25
87
4.18
EPS฿
6.70
6.31
7.04
6.57
6.09
6.52
7.36
7.36
6.94
4.43
5.01
1.10%
0.90%
—
10.95
EPS growth%
27.17
26.03
24.61
22.53
22.70
21.88
20.41
20.30
17.40
18.66
26.22
20.41
22.62
79
6.38
Bookvalue per sh฿
4.32
4.72
4.30
4.17
4.47
4.91
4.37
4.91
4.67
2.01
1.49
2.28%
2.12%
—
4.63
FCF per share฿
5.51
5.60
6.38
6.32
5.85
6.25
7.03
6.56
5.90
4.55
3.95
(1.36%)
0.78%
—
6.82
Dividend per sh฿
3.42
3.97
4.03
4.74
4.95
5.46
5.93
6.45
7.55
3.15
7.30
9.76%
10.93%
—
8.29
Div yield (avg)%
7.57
7.16
9.33
9.71
10.39
10.85
9.32
7.78
5.91
12.68
14.21
9.32
8.55
75
14.68
Payout ratio%
5.44
3.95
2.06
0.40
1.01
0.40
2.11
4.01
6.90
28.70
29.82
2.11
3.03
15
14.06
Shares (diluted)B
16.98
19.40
21.45
22.34
23.35
26.60
29.64
33.23
36.20
13.95
14.29
10.14%
7.31%
16
3.32
Buyback yield%
3.63
1.66
1.19
2.11
0.41
0.40
2.66
0.90
3.63
4.54
25.27
0.90
1.89
21
0.689
D/E ratiox
0.191
0.206
0.206
0.177
0.182
0.174
0.175
0.172
0.180
0.487
1.723
0.175
0.181
68
174.1
Enterprise value฿B
169.3
171.3
169.9
183.0
202.4
210.4
213.2
197.3
212.3
243.1
35.67
3.01%
1.61%
59
72.63
LT debt฿B
198.1
185.0
161.7
148.3
158.9
167.4
152.4
129.9
119.4
36.60
313.8
(4.24%)
(6.25%)
10
Revenue
฿336.3B
1.24%
1.00×
Cost of revenue
฿235.4B
1.24%
1.00×
Operating expenses
฿64.18B
0.83%
0.96×
Goodwill & intangibles
14.51%
Spread over hurdle
(5.09%)