1.971
Revenue฿B
2.127
2.207
2.234
2.243
2.255
2.250
2.343
2.342
2.324
2.316
2.139
0.53%
1.02%
25
16.51
Revenue growth%
27.82
30.62
28.76
26.22
24.43
26.27
29.07
28.10
30.61
31.94
14.70
29.07
28.43
78
24.49
Gross margin%
18.30
16.94
18.36
18.70
19.29
18.50
16.91
17.53
17.92
16.92
2.52
17.53
18.11
25
7.49
Operating margin%
7.58
4.96
7.93
10.57
10.74
10.37
12.47
11.11
10.92
13.49
27.84
11.11
10.66
50
3.61
Net margin%
19.25
16.88
17.84
18.69
16.60
13.91
15.59
17.17
19.50
21.71
13.61
17.17
17.50
88
13.14
P/E ratio (avg)x
8.213
7.511
8.258
8.814
9.856
9.275
9.786
9.620
10.42
11.32
17.61
9.786
9.448
7
26.77
EV/EBITx
7.825
7.898
7.837
8.434
9.215
9.793
10.02
10.27
11.36
11.29
37.94
10.27
9.504
42
8.59
FCF yield (avg)%
27.38
26.29
27.55
29.35
31.35
33.98
33.79
34.49
33.98
36.26
5.52
33.98
32.57
55
21.48
FCF margin%
27.40
25.69
23.92
24.97
24.19
23.84
22.58
22.93
23.44
20.58
18.91
22.93
23.88
39
0.457
FCF / Net incomex
2.574
2.769
2.952
2.952
3.298
3.758
4.510
4.763
5.500
5.900
1.411
4.763
3.528
58
17.81
ROIC%
14.63
12.05
12.45
13.80
12.55
12.98
11.63
10.21
10.64
12.29
26.92
11.63
12.37
62
2.58
Return on equity%
9.36
9.38
11.07
13.77
11.79
11.56
12.39
11.26
13.72
11.41
18.57
11.56
11.48
28
3.75
Return on assets%
1.09
2.92
4.00
2.75
3.20
1.60
2.75
3.95
2.19
5.06
15.15
2.75
2.84
42
1.09
EPS฿
3.70
4.19
4.53
4.52
4.73
5.54
5.71
6.06
6.95
8.15
1.18
11.48%
8.43%
—
12.63
EPS growth%
0.40
0.42
0.40
0.40
0.40
2.42
2.01
2.36
0.40
0.40
6.09
2.01
0.40
7
3.27
Bookvalue per sh฿
3.65
3.40
3.19
2.86
3.18
3.10
3.12
3.28
3.19
3.42
1.43
1.46%
0.08%
—
3.22
FCF per share฿
1.69
1.71
1.82
1.98
2.30
2.76
3.29
3.21
3.46
3.80
1.14
10.53%
9.96%
—
1.49
Dividend per sh฿
2.42
2.62
2.51
2.68
2.94
3.32
3.42
3.34
3.45
3.70
3.83
4.72%
5.88%
—
9.06
Div yield (avg)%
5.14
4.60
5.85
3.84
6.42
4.61
7.23
9.60
9.53
6.66
19.60
7.23
6.13
91
19.41
Payout ratio%
8.26
5.88
8.65
6.90
8.90
9.56
10.56
7.99
7.23
7.54
18.66
7.99
8.13
56
0.711
Shares (diluted)B
0.877
0.945
0.878
0.959
1.010
1.139
1.260
1.275
1.409
1.560
0.687
9.08%
6.95%
59
3.05
Buyback yield%
20.60
18.30
19.30
18.44
21.33
23.53
23.76
25.04
22.26
20.34
14.71
23.53
20.96
80
1.155
D/E ratiox
1.741
1.759
1.695
1.583
1.486
1.625
1.750
1.530
1.701
1.582
1.532
1.625
1.660
56
1.446
Enterprise value฿B
0.735
0.785
0.883
0.977
0.970
0.944
1.114
1.101
1.078
1.268
0.880
5.50%
6.52%
91
2,911
LT debt฿M
888.5
749.9
655.5
703.7
682.6
711.5
616.2
571.3
554.8
573.1
788.9
(3.44%)
(5.78%)
19
Revenue
฿2.316B
1.02%
1.00×
Cost of revenue
฿1.227B
1.09%
1.01×
Operating expenses
฿326.7M
0.65%
0.96×
Goodwill & intangibles
16.90%
Spread over hurdle
10.66%