60.25
Revenue฿B
38.09
38.30
40.08
40.60
42.06
43.43
45.34
46.35
47.51
47.84
61.86
2.61%
2.40%
62
6.26
Revenue growth%
22.77
20.69
21.65
22.93
24.54
25.75
27.76
28.29
27.53
29.39
12.32
27.76
25.14
33
9.99
Gross margin%
24.51
27.38
29.92
29.19
31.34
34.24
32.53
34.15
31.53
29.72
18.89
32.53
30.63
79
27.08
Operating margin%
32.50
30.71
29.73
28.74
27.02
29.36
28.11
28.06
30.35
29.93
24.46
29.36
29.55
34
27.17
Net margin%
4.41
4.15
3.44
1.26
0.60
0.40
3.02
3.39
4.55
1.59
22.34
3.02
3.20
45
20.92
P/E ratio (avg)x
20.75
21.40
24.26
27.08
26.63
24.92
24.64
25.01
26.56
26.02
27.96
25.01
24.97
29
19.96
EV/EBITx
33.59
34.94
35.50
34.30
37.01
38.05
39.35
41.16
43.00
40.69
19.40
40.69
37.53
19
4.07
FCF yield (avg)%
18.48
21.22
21.85
23.09
21.48
23.40
22.74
22.82
21.68
23.33
18.27
22.82
22.30
71
25.82
FCF margin%
16.06
19.04
21.34
19.64
22.34
22.30
20.16
21.35
21.49
21.04
15.26
21.35
21.19
72
0.828
FCF / Net incomex
0.487
0.499
0.555
0.501
0.522
0.566
0.503
0.459
0.492
0.439
1.799
0.492
0.500
84
16.86
ROIC%
6.55
7.03
6.75
5.85
7.34
8.47
6.56
7.18
9.73
11.91
16.91
8.47
7.11
27
22.53
Return on equity%
23.63
21.12
18.44
17.43
17.96
20.76
21.45
19.98
22.68
24.23
29.02
21.45
20.94
89
26.68
Return on assets%
13.45
11.81
10.53
9.04
10.64
11.95
11.22
12.31
13.53
14.63
20.16
12.31
11.88
8
1.51
EPS฿
3.38
3.34
3.22
3.01
3.24
2.85
2.93
3.17
3.31
3.45
1.58
1.26%
0.86%
—
18.84
EPS growth%
24.41
24.60
24.98
27.11
26.69
27.88
25.56
23.49
24.78
27.04
8.06
25.56
25.27
72
6.90
Bookvalue per sh฿
7.37
7.76
7.66
7.18
6.52
6.39
6.12
5.89
5.71
6.34
8.71
(0.55%)
(1.10%)
—
3.76
FCF per share฿
2.16
2.33
2.73
2.60
2.92
3.30
3.57
4.03
4.39
4.30
5.07
8.01%
7.88%
—
1.80
Dividend per sh฿
4.89
5.47
5.86
6.45
6.90
7.27
8.25
8.73
9.77
11.55
1.34
10.86%
10.09%
—
24.07
Div yield (avg)%
6.87
6.50
5.81
4.80
7.33
7.32
7.94
8.27
9.99
9.40
8.60
8.27
7.32
64
28.30
Payout ratio%
5.16
3.80
4.48
2.56
4.83
4.74
1.89
0.40
0.40
0.40
10.18
0.40
3.18
25
4.539
Shares (diluted)B
3.530
3.467
3.265
3.490
3.316
3.669
3.618
3.605
3.371
3.578
4.383
1.54%
(0.97%)
72
29.31
Buyback yield%
17.43
15.09
15.33
16.24
17.61
20.54
19.14
16.24
17.13
19.71
26.67
19.14
17.28
95
1.792
D/E ratiox
1.323
1.233
1.440
1.376
1.401
1.517
1.563
1.569
1.763
1.948
0.329
1.569
1.479
71
52.02
Enterprise value฿B
49.44
55.83
58.67
57.66
52.06
47.69
51.03
51.04
55.44
57.67
6.031
2.07%
1.93%
70
38.20
LT debt฿B
9.116
7.930
7.121
6.236
5.489
4.867
4.468
3.986
3.892
3.420
36.15
(9.03%)
(10.00%)
48
Revenue
฿47.84B
2.40%
1.00×
Cost of revenue
฿21.67B
2.29%
0.99×
Operating expenses
฿10.96B
2.31%
0.99×
Spread over hurdle
(0.65%)