11.02
Revenue฿B
8.081
8.604
9.048
9.342
9.616
10.23
10.58
11.22
11.67
12.33
12.27
5.09%
5.04%
64
26.50
Revenue growth%
34.70
32.20
33.41
35.74
33.24
31.33
28.79
29.42
30.33
31.40
24.40
30.33
31.80
62
28.19
Gross margin%
30.73
30.44
31.17
34.07
33.05
35.12
32.37
31.22
32.81
32.17
14.05
32.37
32.27
13
8.09
Operating margin%
21.78
18.98
16.80
15.06
16.89
17.83
15.99
18.24
20.62
19.01
10.37
18.24
18.04
53
29.30
Net margin%
32.12
31.44
33.36
30.66
30.82
33.51
31.24
33.11
35.16
33.06
13.41
33.11
32.59
68
13.14
P/E ratio (avg)x
9.851
9.202
9.758
9.687
10.38
10.55
9.907
8.884
8.599
8.381
18.56
8.884
9.723
78
32.72
EV/EBITx
32.57
36.22
40.59
46.77
44.03
49.33
55.66
64.00
67.75
75.88
8.505
64.00
48.05
68
11.08
FCF yield (avg)%
23.75
23.11
23.41
25.24
27.57
28.79
29.12
29.69
28.97
31.02
28.82
29.12
28.18
44
13.03
FCF margin%
21.26
19.41
18.61
20.78
22.42
21.14
18.73
20.71
22.71
23.61
27.86
21.14
20.96
95
1.161
FCF / Net incomex
0.771
0.783
0.770
0.805
0.756
0.656
0.600
0.651
0.633
0.659
1.091
0.651
0.707
91
21.62
ROIC%
30.89
28.93
29.28
28.65
30.95
29.42
31.34
34.08
33.55
35.47
29.99
33.55
30.92
43
9.51
Return on equity%
18.21
15.51
15.17
15.31
16.81
18.99
18.75
18.65
19.46
20.16
20.25
18.99
18.43
49
29.59
Return on assets%
23.63
23.73
23.74
24.97
24.23
22.20
21.52
21.68
21.61
19.93
17.04
21.61
22.91
35
0.69
EPS฿
2.42
2.45
2.47
2.47
2.84
3.11
3.59
3.51
3.88
4.11
0.73
7.71%
5.98%
—
24.56
EPS growth%
5.07
6.20
4.20
3.12
5.19
4.56
5.69
8.48
11.41
10.13
25.34
8.48
5.44
23
0.94
Bookvalue per sh฿
0.92
0.89
0.95
0.88
0.87
0.90
0.79
0.73
0.64
0.64
0.43
(6.08%)
(3.41%)
—
1.08
FCF per share฿
1.75
1.59
1.46
1.33
1.29
1.15
1.18
1.31
1.35
1.34
1.31
0.78%
(3.42%)
—
1.10
Dividend per sh฿
0.51
0.45
0.48
0.44
0.42
0.43
0.46
0.39
0.40
0.38
1.14
(1.90%)
(3.44%)
—
2.33
Div yield (avg)%
29.05
27.63
29.11
27.16
26.13
23.96
24.47
23.03
21.10
20.93
25.26
23.03
25.30
51
14.06
Payout ratio%
20.63
20.12
21.11
21.35
20.96
21.26
18.41
19.85
22.00
19.71
18.10
19.85
20.80
43
2.969
Shares (diluted)B
2.831
2.840
3.039
2.855
2.623
2.819
2.857
2.939
3.229
2.895
3.046
1.99%
(0.77%)
48
21.59
Buyback yield%
7.94
10.73
10.72
12.96
12.36
11.68
9.34
8.17
6.44
3.70
16.85
8.17
10.03
48
1.771
D/E ratiox
1.778
1.649
1.574
1.399
1.484
1.432
1.250
1.329
1.260
1.319
0.268
1.319
1.416
36
2.866
Enterprise value฿B
7.345
6.582
6.434
5.980
5.481
4.897
4.792
4.468
4.190
3.987
5.582
(6.17%)
(5.90%)
73
9.871
LT debt฿B
7.536
7.966
7.957
7.742
8.563
8.647
9.733
11.37
12.47
12.69
12.23
8.19%
5.83%
60
Revenue
฿12.33B
5.04%
1.00×
Cost of revenue
฿8.108B
4.81%
0.98×
Operating expenses
฿1.795B
6.14%
1.11×
Spread over hurdle
(1.51%)