28.71
Revenue฿B
73.66
74.06
73.82
75.92
76.61
77.48
77.89
79.29
81.86
80.63
30.87
1.03%
1.16%
39
10.61
Revenue growth%
32.83
32.52
34.08
34.85
37.49
36.66
35.79
36.22
35.34
32.80
14.02
35.79
35.10
13
2.80
Gross margin%
28.27
29.32
30.79
30.26
32.54
30.44
30.01
27.58
29.54
29.08
5.57
29.54
29.78
73
25.59
Operating margin%
21.96
20.07
18.55
20.62
19.09
18.33
18.51
21.06
23.94
26.53
19.55
21.06
20.34
35
17.36
Net margin%
21.95
20.05
18.35
18.06
15.53
14.93
16.29
18.30
18.06
16.41
11.82
16.41
18.06
19
31.57
P/E ratio (avg)x
16.94
17.36
17.57
17.37
17.92
19.28
19.58
19.85
19.81
21.34
28.41
19.81
18.60
42
26.84
EV/EBITx
4.856
4.525
4.221
4.541
4.682
4.194
4.432
3.952
4.016
3.608
26.70
4.016
4.326
44
14.09
FCF yield (avg)%
14.05
16.67
19.10
17.44
17.17
19.57
20.69
19.41
19.58
18.43
11.00
19.57
18.77
82
15.09
FCF margin%
17.11
17.36
17.71
17.27
19.52
19.15
21.89
22.62
24.71
24.26
22.72
22.62
19.34
79
0.795
FCF / Net incomex
1.911
2.160
2.231
2.168
2.204
2.234
2.216
2.431
2.508
2.689
0.200
2.431
2.223
92
7.92
ROIC%
2.16
1.40
1.60
4.54
5.95
5.01
7.38
7.87
6.30
3.80
13.30
6.30
4.77
68
5.01
Return on equity%
3.21
1.72
0.99
0.40
0.40
2.58
3.22
0.88
3.03
2.61
19.40
2.61
2.15
72
18.36
Return on assets%
8.80
7.16
5.74
7.07
4.77
2.27
3.17
5.22
2.34
2.88
5.44
2.88
4.99
31
13.79
EPS฿
7.99
8.53
7.67
8.26
8.24
8.09
7.98
7.46
7.98
8.66
15.42
1.00%
0.07%
—
19.50
EPS growth%
30.40
33.05
30.25
27.50
25.00
26.51
25.50
22.62
22.19
20.89
19.07
22.62
26.00
25
4.34
Bookvalue per sh฿
12.54
14.10
13.50
14.51
13.98
14.58
13.72
14.67
15.87
18.31
6.49
5.53%
4.01%
—
8.08
FCF per share฿
6.06
6.70
7.73
8.19
8.84
8.79
8.85
10.55
11.60
13.42
2.81
8.70%
9.68%
—
4.63
Dividend per sh฿
5.81
6.75
6.94
6.73
8.12
9.48
11.14
12.68
14.16
14.47
7.11
12.25%
9.70%
—
16.63
Div yield (avg)%
13.92
13.64
11.44
9.63
11.38
13.15
11.41
12.97
13.28
10.66
19.59
12.97
12.21
50
9.11
Payout ratio%
22.49
22.24
20.99
19.89
19.54
22.05
23.07
24.25
23.98
25.05
21.35
23.98
22.36
26
0.790
Shares (diluted)B
0.635
0.720
0.762
0.862
0.948
0.925
1.004
0.933
0.910
0.926
0.795
(0.46%)
3.87%
60
20.85
Buyback yield%
26.12
23.83
23.57
23.63
23.82
22.13
20.85
22.26
24.73
23.46
9.26
22.26
23.60
18
0.476
D/E ratiox
0.804
0.727
0.657
0.678
0.701
0.751
0.817
0.851
0.848
0.772
0.782
0.817
0.761
62
54.54
Enterprise value฿B
49.16
47.37
51.39
53.25
47.66
52.69
47.66
42.89
46.99
48.47
6.302
0.34%
(0.65%)
20
65.11
LT debt฿B
72.37
82.71
86.70
93.14
94.86
97.49
103.5
121.3
139.6
139.3
50.26
7.99%
7.11%
91
Revenue
฿80.63B
1.16%
1.00×
Cost of revenue
฿56.44B
1.16%
1.00×
Operating expenses
฿15.52B
0.46%
0.93×
Cash and investments
15.96%
Goodwill & intangibles
15.49%
Spread over hurdle
74.57%