4.583
Revenue฿B
4.261
4.424
4.537
4.657
4.825
4.860
5.055
5.127
5.194
5.196
4.774
1.49%
2.42%
29
18.99
Revenue growth%
5.47
7.38
5.18
4.92
5.31
2.72
1.37
3.33
5.71
6.44
13.11
3.33
5.24
27
5.08
Gross margin%
9.43
9.08
7.23
8.89
8.87
10.11
12.84
15.58
14.64
13.88
3.58
13.88
9.77
14
27.60
Operating margin%
8.62
6.08
5.22
3.38
1.84
1.39
0.40
0.40
0.40
3.16
27.32
0.40
2.50
52
25.89
Net margin%
10.80
9.32
7.67
10.62
10.81
12.72
14.86
16.12
14.21
11.38
3.09
14.21
11.09
61
21.11
P/E ratio (avg)x
9.733
10.10
10.00
11.00
10.82
11.43
10.95
12.17
12.58
12.93
35.26
12.17
10.98
29
24.70
EV/EBITx
12.10
11.94
11.98
11.49
11.93
11.86
11.22
11.92
12.27
13.32
7.959
11.92
11.93
86
14.53
FCF yield (avg)%
8.42
7.49
9.96
9.62
7.46
8.03
8.92
7.04
7.57
6.90
4.30
7.57
7.80
34
28.70
FCF margin%
6.85
8.25
10.83
12.24
9.24
6.54
8.80
10.21
11.63
12.72
18.11
10.21
9.73
30
1.494
FCF / Net incomex
2.230
2.505
2.909
3.227
3.340
3.296
3.706
3.496
3.463
3.394
0.113
3.463
3.318
24
21.98
ROIC%
17.06
16.14
14.65
15.16
16.38
15.70
17.72
20.68
17.97
19.34
9.50
17.97
16.72
48
13.72
Return on equity%
13.03
10.53
10.90
13.48
15.37
16.11
15.47
17.00
19.67
21.94
12.68
17.00
15.42
7
14.13
Return on assets%
23.87
24.75
26.75
24.15
26.19
24.68
26.24
24.52
26.91
27.45
25.93
26.24
25.47
27
1.80
EPS฿
1.00
1.14
1.15
1.35
1.47
1.44
1.65
1.63
1.83
2.15
1.87
7.90%
9.05%
—
20.30
EPS growth%
9.17
8.55
8.90
10.34
10.19
9.94
10.42
11.46
9.89
8.38
6.72
9.94
9.91
15
1.77
Bookvalue per sh฿
1.20
1.23
1.26
1.29
1.27
1.19
1.18
1.33
1.48
1.46
0.38
2.79%
3.06%
—
1.01
FCF per share฿
1.19
1.31
1.41
1.46
1.58
1.69
1.79
1.93
1.91
2.16
0.36
6.44%
6.15%
—
1.55
Dividend per sh฿
0.60
0.67
0.75
0.73
0.87
0.92
0.93
1.03
1.11
1.13
1.51
5.24%
7.66%
—
17.11
Div yield (avg)%
21.36
19.27
20.46
18.38
19.08
21.26
19.49
20.91
22.54
23.19
21.34
21.26
20.68
48
17.64
Payout ratio%
22.32
24.91
25.79
23.21
25.63
23.34
25.78
25.28
28.27
25.61
5.76
25.61
25.44
46
0.782
Shares (diluted)B
1.183
1.135
1.160
1.347
1.304
1.230
1.426
1.544
1.523
1.605
0.809
4.24%
3.18%
10
5.03
Buyback yield%
18.25
16.39
17.76
16.09
14.39
14.94
17.11
20.01
20.44
22.96
17.83
20.01
17.43
45
1.195
D/E ratiox
1.298
1.377
1.242
1.380
1.405
1.354
1.260
1.293
1.283
1.158
0.378
1.283
1.295
30
1,966
Enterprise value฿M
480.9
508.9
565.0
543.3
477.0
510.4
488.7
537.3
596.2
633.2
386.8
5.83%
1.91%
77
5.157
LT debt฿B
1.532
1.573
1.753
1.861
1.940
1.974
1.994
2.015
1.859
1.941
2.647
0.01%
3.73%
76
Revenue
฿5.196B
2.42%
1.00×
Cost of revenue
฿2.578B
2.20%
0.98×
Operating expenses
฿1.213B
2.72%
1.03×
Goodwill & intangibles
20.50%
Property and equipment
16.87%
Spread over hurdle
14.22%