0.927
Revenue฿B
11.31
11.75
11.91
12.22
12.43
12.94
13.10
13.37
13.49
13.59
0.965
1.81%
2.04%
15
27.99
Revenue growth%
26.51
27.07
25.24
27.66
30.43
32.57
32.84
31.27
31.36
31.12
4.99
31.36
30.78
23
20.60
Gross margin%
22.58
24.22
23.12
25.16
24.00
24.98
24.38
24.58
22.00
24.16
15.00
24.38
24.19
76
5.35
Operating margin%
12.54
10.69
8.47
7.81
9.66
7.60
7.00
8.27
7.92
10.07
11.53
7.92
8.37
13
29.44
Net margin%
35.60
32.81
31.47
30.89
28.22
29.96
27.04
24.12
23.53
23.37
15.33
24.12
29.09
88
23.78
P/E ratio (avg)x
16.26
16.86
16.51
17.78
19.07
20.78
21.49
20.82
21.26
20.65
30.78
20.82
19.86
11
18.38
EV/EBITx
7.761
7.105
6.721
6.386
7.024
7.623
8.601
8.764
8.066
8.436
18.20
8.436
7.692
76
22.12
FCF yield (avg)%
32.45
30.44
29.16
28.35
31.05
32.28
32.52
30.83
28.23
28.90
21.57
30.83
30.63
26
16.00
FCF margin%
3.09
1.28
3.56
1.55
0.40
0.40
1.62
4.45
2.07
0.40
7.43
1.62
1.59
78
0.198
FCF / Net incomex
1.424
1.405
1.413
1.536
1.558
1.534
1.601
1.777
1.907
2.083
0.759
1.777
1.547
26
14.49
ROIC%
0.40
0.40
1.66
2.59
4.76
2.87
2.13
4.47
2.29
4.03
22.65
2.87
2.44
52
10.48
Return on equity%
5.97
5.74
3.89
4.39
5.58
4.75
6.64
6.90
9.05
8.84
6.89
6.90
5.86
52
3.20
Return on assets%
1.13
0.50
0.92
0.40
2.59
0.58
0.40
0.40
1.38
0.42
12.55
0.42
0.54
63
2.99
EPS฿
2.38
2.79
2.97
2.96
3.37
3.60
4.13
4.51
4.74
5.19
3.06
9.07%
9.74%
—
16.51
EPS growth%
14.91
17.19
19.48
22.05
21.52
20.15
20.67
20.89
20.78
20.49
26.17
20.67
20.58
39
4.51
Bookvalue per sh฿
4.70
4.20
4.08
3.76
3.39
3.43
3.88
4.36
4.41
4.26
3.70
4.69%
(1.27%)
—
4.39
FCF per share฿
1.16
1.08
1.07
1.05
1.15
1.11
1.01
0.98
0.95
1.01
3.81
(2.56%)
(1.69%)
—
3.69
Dividend per sh฿
5.54
6.57
7.27
7.20
7.87
8.26
8.50
8.74
9.27
9.76
3.86
4.39%
5.71%
—
25.77
Div yield (avg)%
24.44
23.05
23.48
25.81
27.45
27.54
28.19
25.83
28.35
27.49
16.82
27.54
26.64
44
8.08
Payout ratio%
33.56
35.77
35.40
33.66
31.22
28.80
26.08
27.18
29.55
28.85
4.49
28.80
30.38
55
1.327
Shares (diluted)B
1.097
1.085
1.136
1.006
1.009
0.879
0.827
0.854
0.761
0.726
1.363
(6.38%)
(4.00%)
44
25.87
Buyback yield%
24.21
25.51
28.06
27.93
30.85
32.61
32.34
34.99
35.22
32.69
27.94
32.69
31.60
8
0.163
D/E ratiox
0.634
0.692
0.709
0.828
0.895
1.003
1.166
1.386
1.503
1.780
0.425
1.386
0.949
70
4.287
Enterprise value฿B
12.61
12.69
13.22
13.78
12.94
12.50
12.12
11.08
11.30
11.08
9.092
(3.07%)
(1.77%)
19
4.341
LT debt฿B
5.870
6.106
6.216
6.305
6.890
7.095
6.616
5.877
5.377
4.752
10.28
(7.16%)
(2.04%)
7
Revenue
฿13.59B
2.04%
1.00×
Cost of revenue
฿8.307B
2.44%
1.04×
Operating expenses
฿1.811B
0.85%
0.89×
Spread over hurdle
29.47%