1.627
Revenue฿B
10.30
10.49
11.08
11.38
11.62
11.87
12.17
12.63
12.93
13.28
1.736
2.71%
2.72%
10
6.47
Revenue growth%
12.50
11.04
8.43
11.27
10.95
13.39
13.67
11.22
13.05
15.57
18.72
13.39
11.88
94
13.03
Gross margin%
28.53
29.85
30.70
28.69
30.41
29.11
32.11
30.42
30.46
28.00
2.41
30.42
30.13
86
23.14
Operating margin%
0.40
2.10
1.74
1.89
4.50
3.29
5.30
6.30
4.42
7.02
29.38
5.30
3.85
31
5.92
Net margin%
11.87
11.58
10.39
8.11
10.22
9.16
8.46
9.78
7.66
9.57
21.49
9.16
9.67
63
10.03
P/E ratio (avg)x
26.99
30.35
30.59
29.84
32.03
29.60
27.58
31.56
31.52
35.55
9.886
31.52
30.47
73
10.89
EV/EBITx
31.25
33.49
34.22
38.84
40.67
39.13
42.16
44.62
41.00
37.49
26.44
41.00
38.99
22
15.08
FCF yield (avg)%
1.81
0.40
0.65
0.40
2.00
0.56
2.61
2.40
5.09
4.21
24.23
2.61
1.90
44
25.15
FCF margin%
28.94
29.96
29.99
27.27
29.25
28.89
30.96
29.86
31.48
29.31
20.92
29.86
29.58
30
1.621
FCF / Net incomex
0.558
0.572
0.545
0.554
0.587
0.565
0.636
0.586
0.595
0.608
0.849
0.595
0.579
16
6.54
ROIC%
11.44
11.79
11.21
13.90
13.23
13.48
10.93
13.51
15.51
14.98
6.18
13.51
13.35
85
23.78
Return on equity%
24.84
26.42
26.11
27.73
29.90
29.13
29.13
28.99
29.27
28.70
13.64
29.13
28.84
11
21.08
Return on assets%
6.83
6.59
5.22
6.63
5.28
6.48
8.74
8.73
7.30
9.21
2.63
8.73
6.73
72
3.13
EPS฿
1.86
1.85
1.85
1.68
1.80
1.84
1.95
2.01
2.01
1.91
3.28
1.24%
0.24%
—
18.22
EPS growth%
8.49
10.86
10.15
7.24
9.87
8.16
5.47
3.12
4.33
3.36
11.27
4.33
7.70
89
2.60
Bookvalue per sh฿
0.51
0.55
0.53
0.50
0.46
0.51
0.47
0.52
0.49
0.44
2.21
(0.63%)
(1.55%)
—
1.53
FCF per share฿
4.04
4.62
4.29
4.25
4.21
4.06
4.29
4.86
5.20
5.59
3.24
5.82%
4.34%
—
0.67
Dividend per sh฿
2.91
3.08
2.95
2.84
2.90
3.01
3.07
2.82
2.56
2.83
2.26
(0.48%)
0.21%
—
23.10
Div yield (avg)%
7.16
7.73
7.38
6.71
5.64
7.85
9.97
9.08
7.86
8.47
18.46
8.47
7.79
73
4.85
Payout ratio%
10.03
8.70
7.95
6.12
5.21
2.90
5.41
5.19
3.05
0.89
13.30
3.05
5.31
50
2.085
Shares (diluted)B
3.976
4.065
4.663
4.930
5.191
5.939
5.906
6.571
6.800
7.413
2.088
7.39%
7.51%
49
6.18
Buyback yield%
25.11
22.78
22.15
22.59
25.22
25.87
26.59
28.62
26.62
28.16
22.01
26.62
25.55
35
1.372
D/E ratiox
0.144
0.123
0.122
0.106
0.101
0.098
0.091
0.082
0.079
0.069
1.716
0.082
0.099
13
9.982
Enterprise value฿B
4.371
4.176
4.292
3.791
3.754
4.051
4.299
4.406
4.014
3.508
8.276
(1.35%)
(1.58%)
7
2.327
LT debt฿B
3.069
3.486
3.443
3.662
3.793
4.263
4.867
4.869
5.656
5.754
8.542
8.69%
5.90%
63
Revenue
฿13.28B
2.72%
1.00×
Cost of revenue
฿7.085B
2.67%
1.00×
Operating expenses
฿3.074B
2.71%
1.00×
Property and equipment
15.99%
Spread over hurdle
14.73%