13.96
Revenue฿B
12.17
12.48
13.12
13.85
14.59
15.20
15.86
16.85
17.42
18.26
14.75
4.59%
4.78%
29
15.18
Revenue growth%
18.56
16.98
19.36
20.86
20.49
21.22
24.06
22.09
21.10
21.12
11.59
21.22
20.98
94
10.35
Gross margin%
14.55
13.68
13.51
10.69
9.48
9.10
8.63
11.53
12.30
10.34
2.93
10.34
11.11
19
22.42
Operating margin%
18.19
18.50
17.22
15.00
17.05
15.61
15.18
17.55
14.60
14.64
4.54
15.18
16.33
72
10.54
Net margin%
24.69
24.91
22.49
23.61
21.76
23.71
23.97
25.28
27.36
29.56
15.81
25.28
24.33
78
30.48
P/E ratio (avg)x
17.64
19.86
18.50
17.29
19.42
22.31
23.95
24.18
24.91
27.34
8.182
24.18
21.09
52
9.700
EV/EBITx
24.02
22.69
25.96
24.64
23.16
22.77
25.05
24.57
23.95
22.45
25.07
23.95
23.98
10
23.49
FCF yield (avg)%
13.71
16.29
14.65
14.94
15.11
12.75
12.01
13.90
13.48
11.13
11.64
12.75
13.81
33
2.42
FCF margin%
12.08
12.41
14.08
15.71
15.92
13.06
13.92
15.43
12.95
15.27
29.01
13.92
14.00
13
0.194
FCF / Net incomex
0.544
0.557
0.548
0.513
0.545
0.553
0.593
0.658
0.624
0.577
0.768
0.593
0.555
83
27.29
ROIC%
14.49
14.86
12.83
15.48
14.92
16.36
13.60
10.83
10.02
12.21
7.64
12.21
14.05
7
16.62
Return on equity%
25.82
26.05
28.13
26.67
28.62
28.88
29.16
29.59
30.89
29.00
19.02
29.16
28.75
12
12.50
Return on assets%
18.03
16.16
16.15
17.13
18.30
20.72
22.28
25.07
26.79
26.99
26.69
25.07
19.51
61
1.40
EPS฿
1.80
1.89
1.94
2.02
1.95
2.03
1.99
1.80
1.73
1.88
1.45
(0.81%)
(0.13%)
—
15.69
EPS growth%
3.24
4.20
6.37
3.70
4.30
2.72
0.40
3.33
4.09
5.36
17.61
3.33
3.90
28
1.03
Bookvalue per sh฿
1.25
1.08
1.11
1.03
1.02
0.88
0.93
0.85
0.85
0.87
2.18
(3.10%)
(4.94%)
—
0.64
FCF per share฿
2.19
2.10
2.37
2.39
2.46
2.31
2.29
2.52
2.89
3.19
1.07
5.35%
3.19%
—
2.13
Dividend per sh฿
2.20
2.13
2.27
2.15
2.41
2.28
2.32
2.52
2.90
3.00
0.85
4.46%
3.52%
—
23.39
Div yield (avg)%
7.26
8.75
10.71
7.92
5.65
6.97
6.34
3.87
5.62
3.32
20.97
5.62
6.65
15
17.11
Payout ratio%
14.50
12.10
9.72
9.63
9.19
11.49
8.50
11.08
13.50
12.82
15.52
11.49
11.28
70
5.546
Shares (diluted)B
10.68
12.29
12.22
14.37
15.35
16.10
17.18
18.48
20.58
22.12
5.667
7.59%
9.00%
59
18.33
Buyback yield%
17.83
18.59
21.17
21.40
19.58
20.72
22.13
20.63
20.45
22.51
14.88
20.72
20.67
81
0.671
D/E ratiox
0.836
0.981
1.123
1.310
1.480
1.711
1.950
1.922
1.933
2.233
0.207
1.933
1.596
61
3.847
Enterprise value฿B
17.87
19.33
18.83
22.12
23.39
23.50
22.80
23.46
25.21
28.07
24.80
3.71%
5.21%
25
16.72
LT debt฿B
28.16
29.79
34.14
33.45
36.49
43.41
47.41
50.81
53.13
56.33
20.47
9.07%
7.20%
43
Revenue
฿18.26B
4.78%
1.00×
Cost of revenue
฿11.18B
4.61%
0.98×
Operating expenses
฿3.176B
4.91%
1.01×
Property and equipment
17.92%
Spread over hurdle
(2.71%)