290.0
Revenue฿B
246.2
254.6
261.2
267.6
281.8
294.0
300.9
310.8
323.8
332.8
312.4
3.38%
3.65%
48
28.77
Revenue growth%
2.01
1.29
1.34
0.77
0.40
0.40
2.49
4.17
4.77
5.63
23.21
4.17
1.67
63
13.62
Gross margin%
0.85
3.79
5.91
3.73
6.73
4.73
3.13
3.28
4.94
5.49
25.17
4.73
4.26
30
7.18
Operating margin%
1.06
1.85
3.72
3.57
4.59
6.69
4.96
2.03
0.40
1.85
10.62
2.03
2.80
89
27.26
Net margin%
23.74
23.10
21.85
23.92
25.05
25.49
25.57
23.66
23.03
21.88
20.60
23.66
23.70
88
12.18
P/E ratio (avg)x
33.09
33.44
32.94
37.58
42.39
45.09
50.31
50.76
58.22
59.22
25.73
50.76
43.74
53
20.80
EV/EBITx
15.86
14.29
14.02
13.47
15.20
14.83
15.56
14.65
13.85
13.52
26.79
14.65
14.47
33
13.48
FCF yield (avg)%
35.62
33.63
33.60
35.11
35.46
37.22
39.21
37.94
39.52
40.12
23.01
39.21
36.42
37
27.26
FCF margin%
2.04
1.95
4.69
6.57
8.41
5.68
3.62
6.20
7.52
9.43
9.71
6.20
5.94
77
1.708
FCF / Net incomex
1.825
1.928
2.181
2.350
2.405
2.581
2.853
2.898
3.189
3.416
1.496
2.898
2.493
16
14.92
ROIC%
14.07
15.79
18.52
19.61
20.56
18.42
17.01
15.09
15.27
18.02
23.87
17.01
17.51
84
26.94
Return on equity%
6.14
5.77
8.25
6.82
9.54
9.65
6.81
5.98
4.92
7.54
17.76
6.81
6.82
71
21.22
Return on assets%
17.24
14.67
13.32
14.79
12.98
10.95
11.76
14.46
12.96
15.00
18.59
12.96
13.89
69
3.90
EPS฿
4.83
4.26
4.50
4.12
3.80
3.43
3.66
3.81
3.77
3.78
4.09
(0.12%)
(2.85%)
—
24.43
EPS growth%
19.72
18.34
18.78
18.08
20.50
19.73
22.69
24.67
22.78
24.02
13.81
22.78
20.11
10
1.02
Bookvalue per sh฿
8.04
7.77
8.99
9.62
11.09
10.83
12.55
13.06
14.26
14.14
2.79
4.98%
6.65%
—
4.12
FCF per share฿
2.84
2.81
2.45
2.53
2.48
2.39
2.51
2.73
2.93
2.67
1.10
1.54%
(1.19%)
—
3.44
Dividend per sh฿
7.09
6.46
6.70
6.86
7.42
8.41
9.55
10.80
10.32
10.71
3.11
7.63%
5.43%
—
23.99
Div yield (avg)%
25.20
24.67
26.82
28.02
28.22
29.31
30.91
33.79
36.22
38.00
5.22
33.79
28.76
87
22.50
Payout ratio%
23.12
24.04
22.18
21.22
18.46
19.86
19.62
21.80
19.75
18.14
29.39
19.75
20.54
69
14.74
Shares (diluted)B
24.09
25.38
28.30
31.76
35.25
39.09
42.57
50.39
57.61
67.80
15.11
13.97%
11.30%
80
2.58
Buyback yield%
14.83
14.50
12.14
10.99
11.37
14.33
15.86
18.72
21.55
21.27
9.43
18.72
14.67
28
1.725
D/E ratiox
1.368
1.563
1.783
1.734
1.892
2.163
2.502
2.538
2.547
2.573
0.465
2.538
2.028
52
317.2
Enterprise value฿B
79.54
91.82
98.84
92.45
98.91
115.1
130.7
128.7
141.5
156.1
87.17
9.56%
8.28%
10
95.71
LT debt฿B
277.1
249.1
220.5
198.1
209.9
231.7
230.1
217.5
199.6
207.6
101.2
(0.21%)
(2.71%)
59
Revenue
฿332.8B
3.65%
1.00×
Cost of revenue
฿209.9B
3.91%
1.03×
Operating expenses
฿40.85B
2.88%
0.93×
Cash and investments
20.04%
Goodwill & intangibles
14.95%
Spread over hurdle
(0.74%)