4.578
Revenue฿B
3.939
4.301
4.590
4.920
5.373
5.900
6.268
6.773
7.300
8.062
4.987
8.46%
8.53%
57
10.19
Revenue growth%
3.41
6.15
6.90
8.01
7.07
4.48
5.93
6.80
8.36
7.09
17.72
6.80
6.85
81
6.97
Gross margin%
21.69
24.06
27.01
24.68
24.03
23.40
21.04
22.31
23.51
24.28
22.84
23.40
23.77
42
19.49
Operating margin%
1.24
3.93
4.92
5.47
5.41
2.45
3.49
3.94
4.25
5.40
20.45
3.94
4.09
38
15.57
Net margin%
11.77
9.47
11.36
13.59
16.21
17.57
19.15
18.58
19.69
20.81
12.94
19.15
16.89
80
11.01
P/E ratio (avg)x
27.56
32.51
35.08
37.55
38.19
39.06
43.63
45.36
48.00
54.16
7.252
45.36
38.62
17
6.842
EV/EBITx
30.47
26.21
26.46
28.01
25.33
23.18
24.81
25.13
24.38
23.02
24.06
24.38
25.23
22
4.79
FCF yield (avg)%
10.57
9.82
6.84
6.60
5.80
6.33
6.90
7.21
5.63
7.97
5.78
6.90
6.87
47
2.86
FCF margin%
4.60
4.95
2.48
2.82
5.51
4.88
6.61
7.32
9.59
10.41
6.02
7.32
5.23
48
1.211
FCF / Net incomex
0.191
0.182
0.208
0.230
0.240
0.240
0.268
0.300
0.288
0.338
1.438
0.288
0.240
83
20.75
ROIC%
21.64
20.39
17.64
14.99
16.11
16.80
14.56
13.27
10.66
9.76
6.46
13.27
15.55
73
23.29
Return on equity%
32.84
32.34
30.81
33.31
31.42
28.63
29.63
30.70
32.97
33.13
5.46
30.70
31.88
39
11.19
Return on assets%
22.53
20.57
20.26
22.09
24.98
23.80
24.61
24.86
23.83
22.41
10.94
23.83
23.16
85
2.34
EPS฿
2.90
2.88
3.33
3.69
4.11
4.03
3.90
4.52
5.32
6.10
2.50
8.21%
8.11%
—
23.64
EPS growth%
8.06
7.63
9.74
12.12
10.08
7.40
8.62
10.06
9.57
11.22
6.19
9.57
9.65
58
1.34
Bookvalue per sh฿
3.21
2.96
2.65
2.52
2.75
3.01
2.99
2.64
2.62
2.36
2.70
(3.02%)
(2.71%)
—
4.27
FCF per share฿
3.14
3.18
3.56
4.04
4.27
5.11
5.64
5.55
5.54
6.19
1.64
7.73%
7.87%
—
2.10
Dividend per sh฿
3.51
3.13
3.10
2.93
3.17
3.02
3.17
3.25
3.29
2.93
1.91
(1.56%)
(2.51%)
—
19.63
Div yield (avg)%
32.95
34.38
31.74
30.25
30.56
27.84
24.92
25.16
23.75
20.83
20.89
24.92
29.04
8
16.58
Payout ratio%
0.85
3.80
2.71
3.24
1.80
3.19
2.46
5.12
6.61
8.57
8.76
5.12
3.22
69
0.858
Shares (diluted)B
0.971
0.898
0.913
0.949
0.948
1.075
0.994
0.950
1.072
1.099
0.846
3.01%
1.25%
11
6.66
Buyback yield%
10.22
10.69
13.69
14.56
13.77
12.45
10.81
10.91
11.64
9.56
4.59
10.91
11.28
93
1.634
D/E ratiox
1.355
1.500
1.661
1.764
1.963
1.946
2.052
2.178
2.248
2.253
1.729
2.178
1.954
83
0.961
Enterprise value฿B
4.711
4.612
4.908
4.779
5.542
6.251
7.251
7.672
8.521
9.056
7.102
10.32%
8.43%
23
2.381
LT debt฿B
3.963
3.595
3.338
3.603
3.213
3.508
3.151
3.226
2.879
2.721
7.668
(3.27%)
(4.14%)
76
Revenue
฿8.062B
8.53%
1.00×
Cost of revenue
฿4.486B
8.84%
1.03×
Operating expenses
฿977.9M
7.53%
0.91×
Goodwill & intangibles
14.83%
Spread over hurdle
22.39%