4.294
Revenue฿B
2.321
2.507
2.684
2.899
3.156
3.340
3.657
3.985
4.257
4.557
4.600
7.62%
7.61%
46
15.94
Revenue growth%
25.78
24.42
24.60
23.29
25.31
24.25
21.71
19.94
21.92
24.62
4.39
21.92
24.33
45
19.84
Gross margin%
5.69
5.47
4.82
2.32
1.93
0.70
0.40
0.40
0.97
2.59
25.79
0.70
2.13
71
9.19
Operating margin%
12.78
13.99
13.31
11.42
12.14
13.26
12.20
14.41
16.71
14.60
15.53
14.41
13.29
46
19.65
Net margin%
22.39
21.23
22.23
22.76
23.22
21.04
24.03
26.48
25.21
26.99
25.69
25.21
22.99
62
26.94
P/E ratio (avg)x
38.06
44.65
45.92
49.25
53.93
64.04
62.21
59.79
59.97
59.25
6.817
59.97
56.59
81
9.199
EV/EBITx
12.91
12.01
11.09
11.33
9.957
10.26
10.97
11.47
10.56
11.32
28.71
10.97
11.20
43
13.69
FCF yield (avg)%
34.41
34.78
35.94
36.61
35.69
34.86
35.45
33.13
31.76
33.61
28.91
33.61
34.82
45
4.57
FCF margin%
22.97
22.47
25.08
24.54
23.82
26.58
28.72
28.81
26.66
25.50
21.14
26.66
25.29
5
1.430
FCF / Net incomex
1.542
1.833
2.031
2.056
2.241
2.267
2.311
2.750
2.808
2.937
0.896
2.750
2.254
56
18.75
ROIC%
21.23
18.86
17.12
17.68
18.49
18.37
18.62
19.40
22.24
19.97
26.68
19.40
18.74
24
26.22
Return on equity%
15.30
15.58
14.04
16.53
15.50
18.37
18.50
21.32
20.93
18.92
6.13
18.92
17.45
92
13.83
Return on assets%
30.04
30.96
30.96
32.14
34.60
35.47
35.30
37.33
34.38
32.35
11.30
35.30
33.37
53
1.36
EPS฿
0.55
0.62
0.66
0.66
0.64
0.72
0.78
0.70
0.66
0.71
1.48
2.02%
2.59%
—
23.73
EPS growth%
0.62
0.40
0.91
2.47
4.60
5.72
6.57
4.96
6.81
7.59
29.45
6.57
4.78
50
1.32
Bookvalue per sh฿
2.23
2.68
3.02
3.26
3.46
3.97
3.98
3.98
4.27
4.18
0.49
3.90%
7.25%
—
1.26
FCF per share฿
0.44
0.46
0.39
0.36
0.34
0.29
0.26
0.27
0.24
0.25
0.92
(5.94%)
(5.30%)
—
0.88
Dividend per sh฿
1.11
1.11
1.21
1.43
1.67
1.91
2.14
2.58
3.01
3.01
1.19
12.53%
11.39%
—
16.02
Div yield (avg)%
0.40
0.82
1.38
2.92
4.40
6.93
4.77
2.58
4.76
5.78
5.75
4.77
3.66
91
22.55
Payout ratio%
23.13
22.94
20.15
22.38
23.80
24.15
21.78
21.73
23.32
26.12
11.89
23.32
23.04
53
0.915
Shares (diluted)B
1.163
1.111
1.205
1.259
1.439
1.508
1.703
1.721
1.923
2.087
0.909
7.72%
6.67%
47
25.67
Buyback yield%
34.68
32.32
34.30
33.15
33.84
34.10
32.51
34.81
35.11
35.95
13.42
34.81
34.20
26
1.620
D/E ratiox
0.913
0.953
1.055
1.188
1.412
1.532
1.638
1.959
2.322
2.384
1.682
1.959
1.472
35
2.246
Enterprise value฿B
2.693
2.949
2.924
3.001
3.054
3.344
3.571
3.987
4.341
3.896
1.145
4.99%
4.61%
39
5.437
LT debt฿B
0.673
0.699
0.699
0.676
0.709
0.685
0.748
0.729
0.688
0.732
5.527
0.63%
0.07%
8
Revenue
฿4.557B
7.61%
1.00×
Cost of revenue
฿2.781B
7.54%
0.99×
Operating expenses
฿710.6M
7.89%
1.03×
Goodwill & intangibles
16.52%
Spread over hurdle
(5.22%)