23.13
Revenue฿B
19.11
19.96
21.14
22.37
23.22
24.45
25.99
27.99
29.88
32.12
24.03
6.71%
5.87%
30
20.86
Revenue growth%
8.76
7.42
5.55
3.48
1.80
2.36
3.82
4.46
5.22
6.79
16.71
4.46
4.84
83
20.04
Gross margin%
5.87
3.40
1.88
0.95
2.56
1.61
1.15
2.50
4.63
7.54
13.95
2.50
2.53
49
11.62
Operating margin%
2.52
4.74
3.55
5.87
3.68
3.06
0.98
0.40
2.37
3.95
17.77
2.37
3.31
18
27.87
Net margin%
23.58
22.49
20.69
22.33
23.11
23.70
23.30
21.64
21.56
22.22
24.09
22.22
22.41
23
32.83
P/E ratio (avg)x
40.21
47.85
52.71
58.23
67.26
76.64
80.84
84.12
88.76
95.24
20.50
84.12
71.95
18
36.71
EV/EBITx
28.15
25.92
24.62
25.54
24.12
25.73
27.54
27.35
27.29
29.71
37.67
27.35
26.61
44
28.67
FCF yield (avg)%
17.05
16.75
17.51
14.73
15.05
17.23
19.58
20.61
19.48
21.14
6.07
19.58
17.37
82
23.78
FCF margin%
19.51
20.49
19.83
17.05
17.54
18.03
19.59
18.12
19.94
21.33
24.91
19.59
19.55
35
1.360
FCF / Net incomex
1.887
1.898
1.974
1.983
2.258
2.595
2.782
2.925
3.351
3.751
0.277
2.925
2.426
82
12.22
ROIC%
1.71
2.89
3.37
5.04
7.73
5.97
8.90
10.69
12.44
10.01
5.63
10.01
6.85
42
17.95
Return on equity%
32.72
32.84
30.99
31.71
31.65
31.19
32.54
29.57
30.18
31.79
7.21
31.19
31.68
93
25.02
Return on assets%
14.21
13.12
13.47
14.78
13.64
12.64
15.62
12.78
11.31
12.21
20.96
12.64
13.29
51
0.33
EPS฿
0.51
0.58
0.59
0.63
0.70
0.66
0.70
0.76
0.71
0.68
0.36
(0.46%)
2.89%
—
10.36
EPS growth%
32.33
30.76
30.72
29.28
26.29
25.84
28.63
30.90
32.13
31.17
11.84
30.90
30.74
65
0.16
Bookvalue per sh฿
0.09
0.10
0.10
0.11
0.11
0.10
0.10
0.10
0.09
0.08
0.26
(4.89%)
(1.88%)
—
0.75
FCF per share฿
0.55
0.55
0.51
0.43
0.44
0.44
0.46
0.49
0.44
0.41
0.69
(1.64%)
(4.16%)
—
0.14
Dividend per sh฿
0.44
0.47
0.42
0.37
0.38
0.37
0.37
0.38
0.39
0.37
0.34
(0.91%)
(1.36%)
—
11.76
Div yield (avg)%
18.91
21.58
19.86
22.50
22.71
25.18
23.61
26.55
26.83
25.79
20.32
25.79
23.16
37
21.87
Payout ratio%
26.91
24.19
27.09
26.55
25.78
28.64
31.25
33.38
34.95
33.54
29.40
33.38
27.87
61
15.08
Shares (diluted)B
10.99
10.05
10.34
10.06
10.13
10.56
9.171
7.889
7.152
7.592
14.80
(5.61%)
(4.60%)
18
17.84
Buyback yield%
28.84
27.63
27.53
29.70
31.03
28.20
26.73
27.09
26.42
26.29
3.77
26.73
27.58
40
0.246
D/E ratiox
1.376
1.325
1.418
1.422
1.353
1.517
1.743
1.790
1.869
1.822
0.744
1.790
1.470
90
6.800
Enterprise value฿B
7.600
7.091
6.458
6.530
7.003
7.684
7.263
7.181
7.312
7.412
25.30
1.14%
(0.39%)
19
11.45
LT debt฿B
29.16
28.28
32.01
31.18
37.48
42.21
46.25
47.61
47.01
50.82
15.67
6.28%
6.04%
53
Revenue
฿32.12B
5.87%
1.00×
Cost of revenue
฿18.68B
6.07%
1.02×
Operating expenses
฿7.901B
5.85%
1.00×
Property and equipment
15.65%
Cash and investments
15.37%
Spread over hurdle
(4.06%)