7.013
Revenue฿B
12.85
12.77
12.94
13.06
13.35
13.55
13.45
13.58
13.97
14.37
7.471
1.49%
1.30%
13
28.64
Revenue growth%
29.70
30.58
32.10
30.91
30.46
27.60
26.98
28.11
27.92
26.01
2.13
27.60
28.90
11
13.11
Gross margin%
25.33
25.92
28.58
31.04
32.63
35.59
34.43
31.45
31.99
30.35
13.22
31.99
31.24
54
13.71
Operating margin%
32.84
30.43
29.38
27.90
28.67
29.05
31.32
32.57
30.56
29.65
19.21
30.56
30.04
6
3.95
Net margin%
17.08
15.71
18.59
15.71
17.86
19.33
19.32
16.50
17.80
17.22
4.40
17.80
17.51
61
23.03
P/E ratio (avg)x
21.56
20.85
18.77
19.48
20.50
18.87
20.07
20.86
19.89
21.56
9.370
20.07
20.29
62
10.84
EV/EBITx
29.10
30.30
28.15
25.32
23.67
24.24
21.65
20.66
18.39
19.52
34.35
20.66
23.95
26
20.68
FCF yield (avg)%
26.89
27.77
27.64
27.46
28.91
29.54
26.85
24.76
27.42
27.15
11.99
27.15
27.44
81
3.71
FCF margin%
19.85
18.54
17.75
17.80
20.44
19.82
18.17
17.32
17.45
18.57
28.69
18.17
18.36
61
1.335
FCF / Net incomex
0.085
0.087
0.089
0.091
0.085
0.074
0.073
0.075
0.076
0.073
0.472
0.074
0.080
43
24.77
ROIC%
29.19
31.47
32.63
33.10
35.76
33.54
31.57
29.66
28.74
29.86
11.22
29.86
31.52
24
27.43
Return on equity%
26.11
23.76
21.40
20.51
19.27
18.86
16.14
13.84
16.53
16.89
28.54
16.53
19.06
9
7.91
Return on assets%
27.81
27.40
28.79
27.04
27.29
25.25
24.18
26.07
26.85
29.09
16.26
26.07
27.17
11
0.44
EPS฿
3.14
3.31
3.47
3.75
3.52
3.04
3.25
3.07
2.67
2.54
0.48
(6.31%)
(2.21%)
—
7.91
EPS growth%
13.78
16.63
19.40
20.45
21.85
20.35
21.99
20.04
17.45
19.71
2.75
20.04
19.87
12
2.84
Bookvalue per sh฿
1.74
1.76
1.80
2.05
2.46
2.60
3.00
3.03
3.54
4.11
1.34
10.77%
9.47%
—
1.08
FCF per share฿
2.29
2.57
2.98
3.48
3.38
3.66
3.61
3.96
4.44
5.01
2.65
8.18%
9.60%
—
2.34
Dividend per sh฿
0.88
0.98
0.96
1.08
1.06
1.01
0.99
1.12
1.27
1.27
0.78
3.62%
3.94%
—
4.93
Div yield (avg)%
5.95
5.88
3.70
2.87
1.61
3.54
4.87
4.49
3.09
0.70
24.33
3.54
3.62
94
17.60
Payout ratio%
23.06
21.65
24.43
24.23
25.42
22.70
20.55
22.50
20.69
18.61
9.17
20.69
22.60
85
2.150
Shares (diluted)B
3.415
3.276
3.610
3.466
4.087
4.705
5.391
6.228
7.055
8.049
2.152
14.51%
8.73%
14
5.63
Buyback yield%
0.40
3.25
1.47
0.40
0.40
3.25
3.36
0.50
0.40
2.93
21.99
2.93
0.98
79
1.708
D/E ratiox
1.555
1.780
1.692
1.849
2.113
2.008
1.971
1.925
1.822
2.081
0.397
1.971
1.887
11
5.565
Enterprise value฿B
16.70
16.58
18.09
19.60
17.06
16.48
14.88
15.43
14.89
13.10
9.170
(5.15%)
(1.76%)
48
14.68
LT debt฿B
16.42
15.85
16.41
16.34
18.83
22.02
22.66
25.32
25.36
27.07
0.722
7.53%
4.93%
21
Revenue
฿14.37B
1.30%
1.00×
Cost of revenue
฿9.203B
1.42%
1.01×
Operating expenses
฿3.057B
1.05%
0.98×
Cash and investments
16.12%
Spread over hurdle
(1.41%)