2.447
Revenue฿B
1.447
1.506
1.612
1.712
1.817
1.974
2.081
2.201
2.315
2.452
2.655
6.18%
6.16%
6
16.08
Revenue growth%
30.41
29.87
28.17
27.74
29.93
28.24
31.06
29.39
26.62
28.91
3.78
28.91
29.15
16
17.16
Gross margin%
21.67
18.70
17.61
15.50
18.22
19.82
19.23
19.04
17.52
18.58
14.33
19.04
18.64
75
19.23
Operating margin%
16.89
16.49
19.20
19.31
19.15
20.25
22.77
24.79
24.90
25.53
19.44
24.79
19.78
30
21.90
Net margin%
2.76
0.88
2.97
5.28
4.13
4.74
2.47
5.10
7.70
9.52
19.21
5.10
4.44
80
29.88
P/E ratio (avg)x
14.78
13.86
14.79
15.12
14.06
13.51
14.20
13.61
14.74
14.38
29.19
14.20
14.29
10
6.609
EV/EBITx
10.01
9.430
8.486
9.061
8.280
7.369
7.196
7.268
7.995
8.225
16.13
7.369
8.253
92
26.27
FCF yield (avg)%
13.57
13.53
10.65
10.76
8.81
6.90
8.20
9.85
11.70
11.76
19.22
9.85
10.70
53
27.84
FCF margin%
19.21
18.51
15.87
17.82
20.80
19.91
21.59
20.08
18.87
19.02
3.09
19.91
19.11
8
1.371
FCF / Net incomex
1.927
2.106
2.528
3.060
3.240
3.722
4.288
4.717
5.049
5.403
0.374
4.717
3.481
31
23.34
ROIC%
12.42
15.03
17.95
19.24
20.32
23.05
25.08
27.98
25.95
26.72
20.70
25.95
21.69
25
13.44
Return on equity%
9.75
9.30
6.58
8.26
11.13
13.23
11.15
10.61
13.42
14.41
5.07
13.23
10.87
61
20.72
Return on assets%
11.21
9.65
10.64
10.57
12.83
12.39
11.05
10.86
9.80
12.45
21.49
11.05
10.95
13
0.39
EPS฿
0.56
0.65
0.65
0.74
0.81
0.89
0.93
0.95
0.94
0.94
0.44
3.12%
6.91%
—
6.21
EPS growth%
29.58
26.98
24.46
24.73
25.28
26.87
26.39
26.59
27.77
26.62
20.89
26.62
26.61
29
0.30
Bookvalue per sh฿
0.53
0.53
0.55
0.57
0.64
0.59
0.66
0.67
0.69
0.63
0.30
(0.54%)
2.37%
—
0.45
FCF per share฿
0.36
0.37
0.35
0.31
0.28
0.30
0.26
0.24
0.23
0.20
0.24
(7.07%)
(5.53%)
—
0.23
Dividend per sh฿
0.18
0.19
0.21
0.23
0.23
0.22
0.21
0.24
0.26
0.26
0.34
2.43%
3.90%
—
22.91
Div yield (avg)%
10.68
10.26
12.37
13.29
14.90
14.13
13.13
15.05
13.80
15.51
2.49
14.13
13.54
19
24.05
Payout ratio%
23.70
23.06
21.62
23.65
25.01
26.47
27.82
28.37
30.36
29.65
14.63
28.37
25.74
30
2.208
Shares (diluted)B
1.978
1.768
1.580
1.654
1.474
1.553
1.548
1.385
1.460
1.304
2.233
(2.43%)
(4.33%)
27
16.59
Buyback yield%
31.53
32.14
33.57
30.79
30.13
32.34
34.30
33.81
33.75
31.99
2.69
33.75
32.24
89
1.352
D/E ratiox
1.746
1.925
1.922
2.123
2.015
1.891
2.062
2.079
2.033
2.116
1.450
2.062
2.024
30
1.955
Enterprise value฿B
0.187
0.201
0.201
0.198
0.213
0.230
0.214
0.235
0.251
0.261
1.788
4.17%
3.06%
30
0.976
LT debt฿B
2.560
2.422
2.409
2.730
3.038
3.482
3.681
3.939
3.814
3.507
2.584
2.91%
3.98%
50
Revenue
฿2.452B
6.16%
1.00×
Cost of revenue
฿1.716B
6.16%
1.00×
Operating expenses
฿469.0M
6.17%
1.00×
Spread over hurdle
(5.78%)