2.721
Revenue฿B
1.511
1.654
1.736
1.887
2.067
2.166
2.291
2.409
2.535
2.669
2.862
5.25%
6.76%
83
15.70
Revenue growth%
4.40
6.71
4.42
2.22
4.70
2.28
0.40
0.40
0.40
1.24
13.89
0.40
2.25
45
23.81
Gross margin%
14.47
16.71
14.43
14.29
12.94
13.28
15.50
13.80
15.94
13.20
14.36
13.80
14.36
83
22.16
Operating margin%
9.92
8.38
6.11
6.69
8.15
5.31
5.11
4.95
5.29
4.16
5.42
5.11
5.71
42
8.67
Net margin%
8.59
6.53
4.82
5.86
5.23
8.20
7.02
9.78
10.50
12.74
12.33
9.78
7.61
72
29.26
P/E ratio (avg)x
32.76
33.93
36.43
33.54
37.70
37.80
36.70
41.09
41.28
40.91
25.72
40.91
37.20
32
11.69
EV/EBITx
17.73
17.90
18.04
18.82
19.16
19.57
17.80
18.71
18.91
17.31
13.06
18.71
18.37
45
15.99
FCF yield (avg)%
26.43
24.41
22.24
22.30
21.71
24.65
26.69
28.53
27.80
26.81
3.69
26.81
25.54
70
15.49
FCF margin%
4.46
3.76
1.59
0.78
0.40
1.67
1.43
3.50
1.65
2.88
11.04
1.67
1.66
13
0.642
FCF / Net incomex
1.804
2.110
2.156
2.345
2.642
2.624
2.841
3.003
3.219
3.351
0.554
3.003
2.633
73
3.39
ROIC%
25.43
23.10
23.69
25.30
22.94
21.37
18.51
15.57
17.61
17.27
8.38
17.61
22.16
60
24.65
Return on equity%
26.90
27.65
24.92
26.95
27.08
25.69
24.65
25.57
23.28
24.85
27.08
24.85
25.63
72
10.16
Return on assets%
9.32
11.87
9.16
12.07
9.96
12.34
11.90
14.37
17.15
17.45
22.50
14.37
11.99
6
1.34
EPS฿
0.76
0.77
0.71
0.68
0.69
0.75
0.86
0.82
0.80
0.86
1.44
4.57%
2.35%
—
23.23
EPS growth%
20.23
20.98
22.55
23.72
21.74
20.96
19.86
21.15
21.51
19.61
9.17
20.96
21.06
73
1.16
Bookvalue per sh฿
1.37
1.43
1.38
1.22
1.11
1.02
0.92
0.95
0.82
0.73
1.35
(8.08%)
(5.39%)
—
0.56
FCF per share฿
0.30
0.28
0.29
0.30
0.31
0.33
0.30
0.33
0.30
0.30
0.42
(0.94%)
(1.38%)
—
0.59
Dividend per sh฿
0.90
0.96
0.91
0.93
0.88
0.96
0.95
1.01
1.12
1.05
1.34
3.56%
2.53%
—
20.53
Div yield (avg)%
15.14
13.24
13.02
10.05
8.62
9.22
7.27
5.96
3.76
4.56
2.81
5.96
8.92
92
10.22
Payout ratio%
28.79
26.62
28.33
26.46
27.44
26.64
29.30
27.88
26.79
25.32
28.17
26.79
27.11
49
692.7
Shares (diluted)M
795.7
804.8
792.2
717.9
728.6
780.5
846.4
799.9
889.2
949.1
689.1
5.43%
2.91%
10
29.06
Buyback yield%
30.67
32.52
34.23
32.06
32.59
30.64
30.62
28.92
29.09
30.03
11.54
30.03
30.66
71
0.967
D/E ratiox
0.552
0.635
0.741
0.774
0.785
0.743
0.839
0.898
0.854
0.995
1.778
0.854
0.779
67
1.948
Enterprise value฿B
1.565
1.566
1.640
1.480
1.305
1.323
1.171
1.134
1.104
0.990
2.193
(5.38%)
(3.94%)
89
1.470
LT debt฿B
2.133
1.944
1.834
1.880
1.645
1.803
1.815
1.887
2.085
1.914
1.945
3.07%
(2.15%)
26
Revenue
฿2.669B
6.76%
1.00×
Cost of revenue
฿1.499B
6.98%
1.02×
Operating expenses
฿523.4M
6.74%
1.00×
Goodwill & intangibles
14.76%
Spread over hurdle
(0.63%)