0.809
Revenue฿B
1.231
1.220
1.244
1.278
1.263
1.301
1.342
1.365
1.404
1.388
0.837
1.90%
1.24%
70
27.88
Revenue growth%
17.96
14.97
14.21
15.64
12.98
13.83
12.64
11.47
13.58
12.13
18.16
12.64
13.71
17
21.91
Gross margin%
12.66
14.23
12.85
11.33
8.81
9.63
7.54
8.57
7.80
10.46
24.39
8.57
10.05
85
24.66
Operating margin%
22.67
22.28
19.80
20.90
23.41
22.46
19.82
20.30
20.50
22.65
13.88
20.50
21.59
84
3.56
Net margin%
14.08
12.88
15.01
14.72
13.54
11.67
12.30
10.39
11.16
13.96
9.65
11.67
13.21
88
23.43
P/E ratio (avg)x
25.94
23.25
24.04
20.49
17.60
14.88
13.54
11.74
11.02
11.25
8.657
11.74
16.24
20
16.18
EV/EBITx
9.862
9.535
9.282
10.62
12.07
12.74
15.01
16.93
19.66
22.40
29.21
16.93
12.40
22
14.30
FCF yield (avg)%
18.83
21.53
21.07
21.75
18.86
21.52
24.40
26.79
24.11
23.55
21.33
24.11
21.64
27
17.94
FCF margin%
27.39
29.44
31.85
29.27
29.48
28.22
27.84
28.10
29.61
29.50
3.78
28.22
29.35
11
0.968
FCF / Net incomex
1.152
1.109
1.157
1.056
0.932
1.028
1.104
1.037
0.967
0.954
1.670
1.028
1.046
47
16.72
ROIC%
20.51
23.04
21.13
21.86
20.63
19.16
19.76
17.85
18.59
17.05
18.15
18.59
20.13
11
24.45
Return on equity%
27.34
26.00
28.93
29.33
27.95
27.31
30.21
27.88
28.47
30.98
22.22
28.47
28.21
40
13.19
Return on assets%
3.05
4.60
2.45
5.03
7.23
7.79
10.25
10.94
12.66
11.03
28.67
10.94
7.51
63
0.38
EPS฿
0.55
0.60
0.61
0.56
0.60
0.53
0.58
0.65
0.70
0.78
0.41
5.46%
3.28%
—
24.22
EPS growth%
23.09
23.31
22.45
24.64
24.26
24.92
23.61
25.46
25.31
22.56
29.05
24.92
23.94
53
0.49
Bookvalue per sh฿
0.96
0.99
1.05
1.27
1.31
1.53
1.63
1.74
1.99
2.28
0.16
11.82%
11.02%
—
0.43
FCF per share฿
0.55
0.51
0.46
0.41
0.38
0.38
0.37
0.33
0.31
0.32
0.76
(3.34%)
(6.74%)
—
0.38
Dividend per sh฿
0.11
0.10
0.11
0.10
0.10
0.11
0.12
0.14
0.13
0.14
0.34
6.95%
2.42%
—
12.88
Div yield (avg)%
16.95
16.90
17.98
20.19
20.60
17.90
19.22
21.37
19.39
20.63
10.68
19.39
19.31
43
17.35
Payout ratio%
10.36
12.07
12.62
14.20
16.29
16.64
18.29
18.52
16.11
16.10
23.96
16.64
16.10
48
0.882
Shares (diluted)B
1.003
1.126
1.078
0.954
0.995
1.002
1.124
1.112
1.025
0.956
0.873
(0.79%)
(1.19%)
48
18.39
Buyback yield%
24.87
25.87
25.64
23.38
24.82
22.25
24.80
27.49
25.82
24.55
21.55
24.80
24.84
64
1.568
D/E ratiox
1.170
1.323
1.518
1.413
1.526
1.608
1.830
1.789
1.705
1.650
0.199
1.705
1.567
43
0.686
Enterprise value฿B
0.906
0.918
0.944
0.996
1.009
1.106
1.056
0.951
0.868
0.766
0.392
(5.36%)
(1.01%)
87
355.0
LT debt฿M
203.4
212.4
199.2
212.1
224.7
218.9
200.1
187.3
185.3
169.7
404.8
(5.46%)
(0.60%)
6
Revenue
฿1.388B
1.24%
1.00×
Cost of revenue
฿795.7M
1.03%
0.98×
Operating expenses
฿164.8M
1.49%
1.02×
Goodwill & intangibles
17.00%
Spread over hurdle
23.96%