9.906
Revenue฿B
11.56
11.72
12.21
12.83
13.48
13.97
14.32
15.04
15.26
15.68
10.79
3.07%
3.30%
13
7.06
Revenue growth%
8.46
9.06
10.62
12.62
9.63
11.68
12.17
13.22
14.13
11.19
9.13
12.17
11.43
53
17.43
Gross margin%
15.11
15.39
15.70
12.75
12.11
14.52
15.46
16.79
16.03
16.35
29.27
16.03
15.42
87
10.50
Operating margin%
0.40
1.34
2.83
5.57
6.78
9.08
10.99
8.30
9.82
10.59
12.85
9.82
7.54
42
22.62
Net margin%
29.90
27.10
25.28
27.42
29.13
26.65
24.60
27.21
24.31
21.43
22.63
24.60
26.88
69
13.98
P/E ratio (avg)x
13.60
12.45
11.20
10.62
11.35
9.967
10.64
11.39
11.95
11.35
11.68
11.35
11.35
24
10.52
EV/EBITx
55.02
61.73
64.96
68.52
72.98
82.28
88.18
101.4
116.1
129.6
7.709
101.4
77.63
57
21.08
FCF yield (avg)%
9.99
12.89
13.61
14.89
16.96
18.51
17.61
19.59
19.48
16.68
12.61
18.51
16.82
55
12.84
FCF margin%
11.03
9.45
11.88
11.97
13.37
15.03
14.57
13.29
14.75
13.21
7.18
14.57
13.25
78
0.788
FCF / Net incomex
0.832
0.864
0.897
1.061
1.137
1.185
1.211
1.218
1.241
1.205
0.140
1.211
1.161
32
11.02
ROIC%
17.68
16.53
19.04
17.68
15.38
14.91
13.44
11.91
13.42
12.64
3.22
13.42
15.15
21
16.18
Return on equity%
4.34
6.56
6.56
4.52
4.51
5.91
6.09
3.47
5.70
5.90
13.31
5.90
5.80
69
12.31
Return on assets%
27.04
24.59
22.37
24.09
22.36
20.80
19.35
18.29
19.51
20.52
29.59
19.51
21.58
42
1.47
EPS฿
3.02
3.51
4.15
4.64
4.55
4.84
4.89
5.19
5.97
7.16
1.62
9.52%
9.86%
—
21.59
EPS growth%
8.80
7.83
8.35
7.50
8.80
7.03
4.07
2.55
1.88
0.40
15.49
2.55
7.26
26
1.60
Bookvalue per sh฿
0.62
0.62
0.65
0.66
0.62
0.66
0.72
0.82
0.92
0.98
0.76
9.45%
5.28%
—
0.97
FCF per share฿
0.76
0.76
0.66
0.72
0.69
0.64
0.59
0.59
0.55
0.58
1.68
(3.57%)
(3.88%)
—
1.72
Dividend per sh฿
0.65
0.60
0.63
0.63
0.66
0.60
0.66
0.67
0.70
0.63
1.76
(0.86%)
(0.24%)
—
10.17
Div yield (avg)%
7.75
9.43
8.65
10.24
9.66
11.49
9.15
8.78
11.46
9.81
9.87
9.81
9.55
15
5.69
Payout ratio%
6.38
4.07
2.47
0.87
1.11
0.40
0.40
0.40
0.40
0.40
28.90
0.40
0.64
23
2.601
Shares (diluted)B
2.684
2.796
3.073
3.508
3.353
3.880
4.056
4.600
5.016
5.031
2.589
8.45%
6.39%
88
24.38
Buyback yield%
29.74
28.64
29.28
31.10
30.09
31.89
29.13
28.04
28.98
28.58
14.23
28.98
29.20
90
1.147
D/E ratiox
0.451
0.503
0.486
0.539
0.601
0.614
0.618
0.603
0.546
0.536
1.172
0.603
0.542
24
10.41
Enterprise value฿B
2.796
2.573
2.742
2.572
2.620
2.483
2.412
2.271
2.306
2.522
10.50
(0.76%)
(0.31%)
54
9.254
LT debt฿B
16.66
16.42
18.74
21.83
22.22
23.59
25.87
29.65
30.94
30.57
12.46
6.59%
7.82%
13
Revenue
฿15.68B
3.30%
1.00×
Cost of revenue
฿10.69B
3.11%
0.98×
Operating expenses
฿3.437B
3.85%
1.05×
Goodwill & intangibles
15.53%
Spread over hurdle
(5.46%)