13.30
Revenue฿B
11.92
12.51
12.96
13.70
14.35
15.01
15.53
16.45
17.13
18.05
13.86
4.71%
4.55%
58
22.91
Revenue growth%
22.32
23.19
24.65
24.14
25.13
26.29
25.65
27.91
28.18
28.33
28.57
27.91
25.39
42
9.84
Gross margin%
13.46
13.31
10.60
12.80
9.99
8.23
10.45
12.29
11.12
14.11
9.43
11.12
11.71
64
7.15
Operating margin%
18.83
16.24
14.84
12.52
11.53
12.97
12.71
12.97
14.15
14.23
2.57
12.97
13.56
54
5.54
Net margin%
16.51
15.19
17.73
19.85
20.67
21.98
19.27
19.77
21.61
24.50
14.87
21.61
19.81
76
6.473
P/E ratio (avg)x
23.16
23.23
23.77
27.81
28.35
30.12
33.56
35.22
41.50
44.52
21.94
35.22
29.24
56
18.61
EV/EBITx
65.04
69.36
68.25
67.09
79.10
79.88
79.37
80.06
88.32
107.3
19.78
80.06
79.23
76
2.93
FCF yield (avg)%
17.46
16.02
18.01
16.90
17.75
18.59
18.91
19.95
22.08
20.57
8.62
19.95
18.30
30
13.38
FCF margin%
11.29
13.74
12.39
12.19
14.89
13.18
15.39
14.70
12.46
10.60
20.07
13.18
12.82
25
1.416
FCF / Net incomex
1.220
1.261
1.302
1.269
1.339
1.470
1.514
1.406
1.592
1.818
0.856
1.514
1.373
52
13.00
ROIC%
18.93
18.35
18.69
16.71
15.78
15.71
13.42
13.58
10.61
9.46
26.07
13.42
15.74
19
2.90
Return on equity%
26.69
29.45
31.01
28.11
27.68
26.26
25.92
23.07
24.19
22.32
21.69
24.19
26.47
30
3.82
Return on assets%
12.11
13.10
13.05
13.34
15.26
16.02
16.02
14.89
12.66
14.64
20.79
14.89
13.99
89
4.42
EPS฿
6.50
7.43
7.81
8.43
9.25
9.16
10.45
10.16
11.96
13.24
4.84
7.43%
9.19%
—
14.53
EPS growth%
0.80
2.69
0.46
1.71
1.81
0.88
1.76
0.40
2.18
1.98
29.59
1.76
1.73
33
4.01
Bookvalue per sh฿
4.01
4.24
4.16
4.93
5.36
6.29
7.17
7.45
7.48
7.98
3.63
8.28%
7.06%
—
3.86
FCF per share฿
4.32
4.42
4.39
3.88
4.29
4.46
4.07
3.58
3.15
2.95
4.49
(7.23%)
(2.87%)
—
3.07
Dividend per sh฿
2.53
2.61
2.61
2.39
2.10
2.35
2.27
2.53
2.40
2.25
4.91
1.32%
(0.50%)
—
3.62
Div yield (avg)%
12.02
10.63
12.20
10.84
12.29
11.07
9.98
8.98
10.04
10.65
14.16
10.04
10.75
14
23.17
Payout ratio%
10.06
8.02
5.88
5.33
3.48
2.71
5.08
3.81
1.17
0.62
9.14
2.71
4.45
52
2.128
Shares (diluted)B
2.189
2.047
2.003
1.926
1.730
1.684
1.781
1.878
1.962
1.822
2.189
1.04%
(2.05%)
61
26.44
Buyback yield%
11.05
8.12
10.23
9.55
6.76
5.24
4.14
5.77
4.50
2.38
2.71
4.50
6.27
87
1.042
D/E ratiox
1.030
1.086
1.205
1.215
1.210
1.235
1.241
1.271
1.327
1.306
0.742
1.271
1.225
65
15.33
Enterprise value฿B
14.97
13.28
12.85
13.90
12.35
11.80
11.32
10.57
10.28
9.959
2.571
(4.21%)
(4.02%)
19
14.09
LT debt฿B
23.78
25.01
26.08
27.18
29.83
32.32
32.42
31.70
35.93
37.53
17.98
4.70%
5.70%
57
Revenue
฿18.05B
4.55%
1.00×
Cost of revenue
฿9.969B
4.24%
0.97×
Operating expenses
฿2.740B
5.57%
1.10×
Cash and investments
15.98%
Spread over hurdle
49.30%