23.79
Revenue฿B
20.85
20.69
21.43
21.68
21.79
21.87
21.98
22.28
22.87
22.67
25.95
0.80%
1.05%
60
12.14
Revenue growth%
9.44
11.24
12.53
10.72
8.39
8.93
7.46
4.92
3.52
6.51
17.34
6.51
8.66
88
21.97
Gross margin%
12.58
12.86
12.76
12.45
13.76
10.91
7.98
8.70
7.57
6.82
2.33
7.98
11.68
95
26.89
Operating margin%
4.51
5.26
3.13
3.36
5.87
8.32
10.92
11.83
14.74
15.44
17.25
11.83
7.09
12
3.87
Net margin%
27.84
28.95
27.74
30.64
31.80
32.89
35.15
35.86
37.42
40.13
3.38
35.86
32.34
44
13.24
P/E ratio (avg)x
12.33
13.56
15.82
18.65
22.20
21.68
21.64
25.14
26.25
26.18
37.72
25.14
21.66
32
8.677
EV/EBITx
30.72
31.36
33.04
33.31
32.21
34.60
32.97
32.47
35.39
36.90
8.356
34.60
33.01
21
28.89
FCF yield (avg)%
16.80
13.84
12.20
13.55
15.49
15.46
16.35
16.28
15.84
17.89
6.85
16.28
15.66
28
4.41
FCF margin%
4.91
2.14
2.64
4.49
3.62
1.24
0.40
0.40
0.40
0.40
2.26
0.40
1.69
38
1.200
FCF / Net incomex
1.267
1.277
1.172
1.280
1.239
1.211
1.271
1.238
1.250
1.154
0.470
1.238
1.245
65
24.17
ROIC%
15.87
15.55
13.29
15.37
14.63
14.94
16.39
17.69
16.21
13.61
11.29
16.21
15.46
68
18.22
Return on equity%
21.95
24.13
21.95
19.05
18.43
15.90
16.11
18.86
21.04
23.40
17.79
18.86
20.04
91
13.48
Return on assets%
12.19
15.04
16.80
18.52
15.64
13.22
12.70
10.72
10.35
11.28
14.91
11.28
12.96
37
1.37
EPS฿
0.90
0.90
0.89
0.83
0.93
0.95
0.93
1.00
0.99
0.91
1.42
(0.46%)
0.43%
—
2.49
EPS growth%
24.83
24.51
27.19
25.50
25.73
26.58
29.40
29.42
28.52
29.45
23.46
29.40
26.89
43
0.82
Bookvalue per sh฿
2.40
2.52
2.63
2.84
2.89
3.15
3.20
3.13
3.16
3.23
0.88
2.22%
4.91%
—
0.39
FCF per share฿
1.40
1.48
1.33
1.36
1.23
1.26
1.25
1.29
1.16
1.12
1.19
(1.94%)
(1.79%)
—
0.92
Dividend per sh฿
0.29
0.32
0.38
0.40
0.44
0.44
0.48
0.57
0.58
0.70
0.57
9.89%
9.30%
—
23.39
Div yield (avg)%
13.95
12.66
13.61
16.13
17.04
18.69
17.65
16.61
17.94
16.81
23.41
17.65
16.71
34
5.39
Payout ratio%
26.27
27.62
28.18
26.56
26.70
27.14
25.94
26.81
25.42
24.01
29.44
25.94
26.63
76
10.31
Shares (diluted)B
9.548
8.943
9.052
10.36
11.22
11.33
10.76
9.917
11.04
10.86
10.64
(0.64%)
1.30%
8
18.28
Buyback yield%
20.74
23.60
22.20
19.43
21.42
19.18
17.67
20.24
20.64
18.91
22.22
19.18
20.44
84
1.102
D/E ratiox
1.005
1.020
1.223
1.197
1.417
1.627
1.591
1.804
1.875
2.269
0.865
1.804
1.504
12
21.85
Enterprise value฿B
10.11
11.79
13.61
13.85
15.99
19.16
20.26
21.82
25.60
27.97
1.936
11.83%
10.75%
26
12.16
LT debt฿B
35.36
38.56
42.23
46.25
45.74
51.94
61.90
70.04
83.07
81.38
16.30
12.21%
8.92%
8
Revenue
฿22.67B
1.05%
1.00×
Cost of revenue
฿12.84B
0.86%
0.98×
Operating expenses
฿5.256B
0.97%
0.99×
Return on capital
130.64%
Spread over hurdle
118.18%