62.12
Revenue฿B
127.4
129.5
131.8
129.1
126.4
129.8
128.9
131.9
132.8
134.8
65.77
1.29%
0.68%
48
26.44
Revenue growth%
18.47
21.07
23.37
22.11
24.95
26.78
26.58
25.23
26.61
28.25
26.14
26.61
25.09
43
26.69
Gross margin%
19.63
18.57
19.98
18.06
16.76
13.98
12.14
12.71
9.99
12.26
27.73
12.26
15.37
52
13.72
Operating margin%
0.40
0.40
1.51
1.69
0.40
0.40
0.40
1.10
1.99
0.40
9.23
0.40
0.40
30
18.63
Net margin%
0.83
0.40
0.40
1.75
4.25
2.85
3.57
1.68
0.99
0.40
9.64
1.68
1.34
75
25.78
P/E ratio (avg)x
34.05
35.19
33.71
32.10
29.76
31.64
33.39
35.38
36.92
39.70
30.76
35.38
33.88
52
8.843
EV/EBITx
29.30
29.81
29.47
31.74
33.68
34.74
33.94
33.98
39.23
43.70
21.38
34.74
33.81
6
29.53
FCF yield (avg)%
9.07
6.83
5.41
5.72
5.94
4.03
5.12
5.46
5.70
7.94
28.41
5.46
5.71
27
20.71
FCF margin%
9.30
10.88
8.26
8.34
5.49
3.28
6.13
6.69
7.50
7.60
27.93
6.69
7.55
90
1.127
FCF / Net incomex
0.171
0.184
0.193
0.211
0.204
0.181
0.187
0.169
0.154
0.150
0.836
0.169
0.182
66
2.84
ROIC%
14.32
16.84
18.25
20.08
21.55
21.83
24.58
26.96
27.98
27.17
17.09
26.96
21.69
86
23.09
Return on equity%
28.96
26.72
25.91
26.29
26.64
24.59
22.79
20.17
19.97
17.28
8.02
20.17
25.25
9
19.26
Return on assets%
17.29
15.38
15.40
14.48
11.79
10.71
7.87
6.38
4.73
6.36
10.83
6.38
11.25
21
0.66
EPS฿
2.62
3.11
3.50
4.08
4.61
5.33
6.02
6.80
7.22
8.67
0.69
13.45%
12.76%
—
8.60
EPS growth%
10.18
9.32
10.15
10.61
8.84
7.49
6.68
4.16
5.74
3.94
12.42
5.74
8.16
88
0.35
Bookvalue per sh฿
1.65
1.67
1.50
1.44
1.40
1.43
1.46
1.39
1.38
1.25
0.55
(2.24%)
(4.28%)
—
1.35
FCF per share฿
1.99
1.83
1.88
1.95
2.12
2.11
2.32
2.15
1.90
2.12
1.86
—
1.46%
—
2.25
Dividend per sh฿
1.49
1.45
1.28
1.18
1.07
1.17
1.20
1.15
1.04
1.05
1.74
(0.34%)
(3.06%)
—
21.35
Div yield (avg)%
22.15
21.87
24.24
23.50
24.66
24.31
27.31
28.65
31.05
33.61
11.91
28.65
24.49
91
13.72
Payout ratio%
14.47
12.51
12.39
12.72
13.19
11.70
13.58
14.99
15.14
14.45
5.02
14.45
13.38
47
15.94
Shares (diluted)B
26.72
26.25
28.05
31.57
35.03
34.09
32.76
37.68
35.88
36.29
15.92
0.71%
4.78%
35
7.34
Buyback yield%
22.24
20.29
17.90
17.08
14.97
14.76
14.71
13.87
16.75
16.96
17.05
14.76
16.86
56
1.783
D/E ratiox
0.277
0.285
0.296
0.310
0.323
0.319
0.279
0.276
0.263
0.287
1.398
0.279
0.286
32
92.53
Enterprise value฿B
123.9
141.3
157.0
159.2
173.0
192.5
208.0
221.1
233.4
246.0
82.09
7.30%
6.44%
66
8.492
LT debt฿B
61.97
70.14
77.09
72.69
82.42
83.36
96.63
104.9
123.2
124.5
49.43
8.60%
8.20%
77
Revenue
฿134.8B
0.68%
1.00×
Cost of revenue
฿75.03B
0.69%
1.00×
Operating expenses
฿16.05B
0.47%
0.98×
Spread over hurdle
48.27%