1.991
Revenue฿B
5.231
5.632
6.119
6.677
7.130
7.512
7.976
8.338
8.874
9.386
2.081
5.65%
6.90%
51
5.47
Revenue growth%
22.17
24.35
25.15
25.76
27.41
28.81
26.47
24.35
21.40
22.62
9.63
24.35
24.75
10
10.21
Gross margin%
15.16
15.10
12.68
14.47
16.75
17.23
19.32
21.84
23.36
23.57
18.90
21.84
16.99
81
7.20
Operating margin%
7.47
5.17
4.38
4.44
3.09
2.73
1.69
0.79
0.83
2.45
15.72
1.69
2.91
66
3.22
Net margin%
12.57
9.57
12.45
12.94
10.84
9.89
12.59
13.71
14.17
15.65
13.39
13.71
12.58
41
22.06
P/E ratio (avg)x
11.10
12.29
11.25
10.47
9.698
9.500
10.80
10.00
9.715
9.071
9.039
9.715
10.24
69
36.15
EV/EBITx
44.82
47.88
48.71
52.78
48.80
49.78
57.06
63.11
63.37
69.37
14.46
63.11
51.28
45
23.00
FCF yield (avg)%
5.76
4.48
3.99
1.91
1.22
0.40
2.00
0.40
2.97
4.23
4.27
2.00
2.49
68
4.72
FCF margin%
27.80
28.85
27.39
27.37
27.44
27.65
29.47
27.01
27.76
25.74
9.39
27.65
27.54
73
0.334
FCF / Net incomex
0.144
0.148
0.163
0.146
0.142
0.134
0.118
0.107
0.106
0.105
1.725
0.107
0.138
65
10.58
ROIC%
3.95
2.72
0.69
0.40
1.67
0.40
0.40
2.67
2.48
3.82
12.99
2.48
2.08
62
3.08
Return on equity%
19.87
22.32
24.81
23.43
26.31
23.98
21.66
21.52
21.00
18.27
27.36
21.52
21.99
17
21.57
Return on assets%
21.14
22.23
19.41
19.71
21.82
19.05
16.13
18.28
16.42
18.02
16.95
18.02
19.23
30
0.53
EPS฿
0.83
0.86
0.91
0.98
0.88
0.81
0.82
0.75
0.81
0.85
0.58
(0.65%)
0.83%
—
5.06
EPS growth%
19.87
20.03
21.97
23.11
25.84
28.74
26.46
24.92
26.38
26.94
9.54
26.46
25.38
30
1.95
Bookvalue per sh฿
2.50
3.03
3.14
3.54
3.72
3.88
4.27
4.85
5.55
5.71
1.73
8.94%
9.52%
—
2.13
FCF per share฿
1.48
1.70
1.76
2.07
2.39
2.46
2.43
2.57
2.99
3.07
1.08
5.12%
7.96%
—
1.58
Dividend per sh฿
0.64
0.74
0.75
0.78
0.91
1.05
1.15
1.29
1.51
1.60
1.86
11.89%
9.10%
—
29.45
Div yield (avg)%
14.79
14.34
15.38
14.23
16.77
16.50
13.83
14.52
11.55
9.90
14.87
13.83
14.43
89
29.87
Payout ratio%
16.13
13.38
11.79
9.81
8.91
7.04
5.84
6.07
5.89
3.23
17.07
5.89
7.97
39
1.637
Shares (diluted)B
2.346
2.333
2.218
2.440
2.297
2.333
2.350
2.295
2.385
2.267
1.700
(0.26%)
0.37%
29
17.55
Buyback yield%
4.39
3.97
3.56
6.03
4.43
5.58
6.73
4.53
7.19
7.10
26.65
6.73
5.05
71
1.052
D/E ratiox
2.494
2.575
2.425
2.313
2.383
2.708
2.585
2.439
2.549
2.476
1.717
2.549
2.485
20
3.877
Enterprise value฿B
4.353
4.723
4.739
4.796
4.959
5.753
6.706
7.976
8.816
9.554
5.547
14.01%
8.14%
8
3.747
LT debt฿B
4.355
4.066
4.124
3.998
3.735
3.677
3.953
4.205
4.094
3.561
7.899
(0.95%)
(1.51%)
23
Revenue
฿9.386B
6.90%
1.00×
Cost of revenue
฿6.310B
6.57%
0.97×
Operating expenses
฿2.072B
7.09%
1.02×
Spread over hurdle
(10.51%)