8.110
Revenue฿B
7.728
8.103
8.661
9.090
9.703
10.29
10.78
11.34
12.16
13.18
9.039
6.32%
6.02%
63
28.21
Revenue growth%
13.15
12.17
10.77
13.16
15.88
18.30
19.02
20.60
17.82
16.20
6.67
18.30
16.04
84
21.47
Gross margin%
14.47
11.48
10.51
11.90
9.79
8.55
5.93
3.96
2.23
1.62
6.77
3.96
9.17
22
15.78
Operating margin%
9.14
9.24
8.82
10.45
9.77
12.05
14.36
15.14
17.89
16.06
26.27
15.14
11.25
17
26.48
Net margin%
7.09
5.91
4.37
1.73
4.51
6.93
9.01
9.42
11.95
10.81
15.77
9.42
7.01
70
10.47
P/E ratio (avg)x
31.10
31.89
31.10
29.76
33.77
32.28
33.27
30.69
34.78
36.18
31.84
33.27
32.08
58
7.613
EV/EBITx
17.34
20.09
23.37
27.17
28.31
28.28
29.85
34.39
35.68
36.66
15.52
34.39
28.29
23
23.94
FCF yield (avg)%
15.02
16.58
17.48
16.54
14.13
12.23
10.52
11.42
14.02
14.76
19.88
12.23
14.45
75
21.52
FCF margin%
14.01
13.81
14.63
12.46
14.02
14.24
11.84
11.54
14.43
14.01
2.91
14.01
14.01
70
0.949
FCF / Net incomex
1.647
1.926
2.184
2.370
2.499
2.778
3.030
3.180
3.187
3.456
1.197
3.180
2.639
37
19.91
ROIC%
23.43
26.26
28.76
26.88
25.74
23.83
24.86
25.75
23.55
20.88
7.86
23.83
25.30
32
22.52
Return on equity%
4.85
7.28
7.26
8.78
7.66
4.76
2.08
4.12
4.46
3.79
17.21
4.12
4.80
72
16.31
Return on assets%
5.20
5.65
4.05
6.66
7.85
8.87
9.63
9.93
7.86
8.54
6.70
8.87
7.86
71
5.03
EPS฿
5.06
4.97
5.86
6.70
6.79
7.31
7.69
8.36
9.73
10.05
5.54
8.16%
6.75%
—
18.16
EPS growth%
14.66
15.63
15.12
14.42
17.08
17.47
17.01
19.32
22.17
21.04
6.95
19.32
17.05
58
3.07
Bookvalue per sh฿
2.30
2.14
1.91
1.94
1.90
2.01
1.92
1.76
1.77
1.90
1.63
(0.05%)
(0.90%)
—
4.75
FCF per share฿
0.63
0.56
0.59
0.50
0.48
0.50
0.49
0.44
0.40
0.42
3.10
(2.27%)
(4.34%)
—
4.72
Dividend per sh฿
8.06
8.80
9.58
9.24
9.37
10.95
12.18
12.85
14.24
13.71
2.93
7.91%
6.67%
—
26.32
Div yield (avg)%
33.48
34.96
35.92
33.67
33.66
31.95
31.41
29.64
28.03
27.92
21.52
29.64
32.72
60
26.57
Payout ratio%
7.51
9.43
7.47
8.24
7.04
6.10
4.32
3.83
2.82
2.64
3.64
3.83
6.57
22
0.835
Shares (diluted)B
1.225
1.278
1.384
1.564
1.840
1.871
2.196
2.491
2.547
2.657
0.829
7.63%
8.91%
80
27.36
Buyback yield%
31.02
32.78
34.97
36.89
39.83
37.82
39.82
37.23
37.68
34.73
18.35
37.68
37.06
12
0.325
D/E ratiox
1.759
1.611
1.650
1.839
1.996
2.058
1.910
1.991
2.189
2.334
1.207
2.058
1.950
54
6.936
Enterprise value฿B
13.49
14.45
15.41
15.37
18.15
18.64
20.05
19.55
20.99
24.88
1.169
6.51%
6.10%
86
7.077
LT debt฿B
4.237
4.060
3.960
4.511
4.749
4.873
4.843
5.403
5.547
6.145
3.158
5.29%
3.75%
34
Revenue
฿13.18B
6.02%
1.00×
Cost of revenue
฿8.438B
6.38%
1.03×
Operating expenses
฿1.786B
5.53%
0.95×
Cash and investments
18.29%
Spread over hurdle
22.78%