13.28
Revenue฿B
22.91
23.30
23.77
24.56
25.39
26.25
26.75
27.27
28.23
29.36
13.96
2.95%
2.86%
24
11.19
Revenue growth%
20.76
22.69
21.20
21.05
21.74
21.18
22.99
20.57
22.05
23.39
14.80
22.05
21.47
23
15.80
Gross margin%
7.39
7.77
7.14
9.93
10.15
8.11
10.68
7.70
8.48
8.10
4.56
8.11
8.11
45
2.62
Operating margin%
16.70
14.64
13.55
14.88
14.62
12.49
12.39
14.37
12.01
12.86
8.43
12.49
13.96
46
8.27
Net margin%
8.88
9.87
7.90
7.80
5.65
7.03
6.27
3.33
1.93
1.90
18.46
3.33
6.65
69
27.18
P/E ratio (avg)x
51.38
59.46
59.44
59.80
69.54
75.20
78.52
91.90
100.2
119.2
12.88
91.90
72.37
42
34.34
EV/EBITx
16.42
15.05
13.11
11.30
12.27
13.05
12.91
12.53
12.31
11.70
26.64
12.53
12.72
41
14.92
FCF yield (avg)%
24.25
25.48
26.92
25.10
22.62
24.98
26.62
26.11
25.52
28.17
24.87
26.11
25.50
94
16.53
FCF margin%
13.58
12.40
12.01
11.05
13.03
11.22
14.03
12.01
9.60
9.40
5.41
11.22
12.01
13
0.875
FCF / Net incomex
0.379
0.402
0.407
0.402
0.346
0.338
0.337
0.365
0.326
0.283
1.669
0.337
0.355
71
14.88
ROIC%
0.40
3.02
4.34
5.32
7.81
5.51
7.88
9.14
11.85
11.67
12.66
9.14
6.66
51
25.68
Return on equity%
13.67
13.39
10.42
10.13
11.82
14.32
17.27
14.60
15.30
15.68
29.07
15.30
14.00
63
9.10
Return on assets%
1.14
0.40
2.50
0.40
0.40
2.31
4.69
4.93
3.42
1.53
24.67
3.42
1.92
56
0.63
EPS฿
0.51
0.56
0.54
0.56
0.52
0.53
0.47
0.44
0.46
0.42
0.68
(4.09%)
(1.90%)
—
23.07
EPS growth%
16.34
18.66
16.15
13.50
10.75
11.00
9.84
12.54
12.06
10.47
23.90
11.00
12.30
65
1.53
Bookvalue per sh฿
0.61
0.60
0.64
0.64
0.63
0.65
0.72
0.70
0.66
0.69
0.27
1.63%
1.66%
—
1.18
FCF per share฿
1.77
1.77
1.78
2.05
2.02
2.28
2.24
2.16
2.38
2.73
1.49
6.26%
5.14%
—
1.20
Dividend per sh฿
0.46
0.49
0.47
0.49
0.45
0.49
0.54
0.52
0.57
0.61
0.95
5.93%
2.59%
—
13.73
Div yield (avg)%
9.13
6.76
8.73
6.53
8.85
9.86
7.91
6.91
4.59
1.81
18.42
6.91
7.41
32
26.13
Payout ratio%
13.36
15.52
17.04
17.98
17.37
16.69
18.64
20.31
23.02
24.03
5.45
20.31
17.67
57
10.61
Shares (diluted)B
11.72
11.82
12.21
13.27
15.67
18.32
20.56
23.73
24.14
25.25
10.32
10.02%
8.05%
67
3.20
Buyback yield%
16.00
14.56
13.14
15.12
14.54
15.62
18.22
17.25
14.55
11.74
25.32
15.62
14.84
59
1.417
D/E ratiox
1.792
2.036
2.135
2.024
2.229
2.436
2.623
2.683
3.034
3.431
0.782
2.683
2.333
58
10.56
Enterprise value฿B
29.60
30.15
30.92
31.75
38.00
42.42
49.16
52.34
62.34
60.95
17.15
9.91%
8.94%
11
23.83
LT debt฿B
20.45
22.89
21.62
23.05
21.67
25.21
26.98
31.28
34.72
37.48
7.973
11.58%
6.31%
59
Revenue
฿29.36B
2.86%
1.00×
Cost of revenue
฿14.53B
3.01%
1.01×
Operating expenses
฿4.886B
2.75%
0.99×
Cash and investments
16.96%
Spread over hurdle
14.38%