3.156
Revenue฿B
9.138
9.190
9.157
9.045
9.014
9.198
9.259
9.193
9.079
9.160
3.506
0.32%
(0.13%)
11
3.22
Revenue growth%
17.78
20.51
21.75
20.67
20.88
20.15
18.19
16.03
15.05
13.37
10.25
16.03
19.17
83
29.69
Gross margin%
18.47
16.13
17.59
14.77
16.74
17.22
17.98
18.38
19.78
18.93
10.48
18.38
17.78
16
10.63
Operating margin%
14.86
16.25
16.64
13.66
10.93
11.15
11.08
8.39
8.36
8.85
6.80
8.85
11.11
10
24.87
Net margin%
10.15
10.24
11.98
11.59
9.45
7.08
6.11
9.01
8.84
8.93
27.18
8.84
9.23
75
10.81
P/E ratio (avg)x
25.42
29.15
33.09
39.85
39.70
43.59
45.50
53.56
54.40
58.93
31.27
53.56
41.72
71
15.79
EV/EBITx
31.03
34.24
31.25
31.30
31.59
32.81
35.04
35.79
31.94
33.15
25.51
33.15
32.37
29
16.52
FCF yield (avg)%
20.81
23.80
22.71
24.09
22.86
24.09
24.74
24.59
21.67
21.43
21.77
24.09
23.33
14
7.51
FCF margin%
14.96
15.16
17.98
15.29
18.13
16.14
18.12
18.65
16.96
14.76
28.75
16.96
16.55
52
0.504
FCF / Net incomex
2.167
2.423
2.783
2.943
3.498
3.643
3.719
3.728
3.698
3.774
0.611
3.719
3.570
74
9.73
ROIC%
10.56
12.63
12.65
11.62
14.53
17.37
16.85
17.46
19.96
20.30
10.52
17.46
15.69
35
11.76
Return on equity%
15.68
18.57
20.71
19.50
16.70
15.54
18.40
16.10
16.17
19.05
9.45
16.17
17.55
76
17.61
Return on assets%
15.24
14.94
15.43
18.20
18.87
17.97
20.14
19.88
18.76
20.41
25.85
19.88
18.48
44
5.34
EPS฿
6.16
6.91
8.10
8.76
9.71
9.41
10.87
11.90
11.64
11.54
5.95
3.53%
7.05%
—
15.50
EPS growth%
0.93
0.92
1.77
0.68
2.34
5.15
3.83
2.28
1.35
0.40
18.15
2.28
1.56
60
0.92
Bookvalue per sh฿
3.91
4.18
4.73
5.54
5.22
5.48
6.17
5.83
5.72
5.91
2.34
2.52%
5.78%
—
4.54
FCF per share฿
4.28
4.55
4.48
4.19
4.19
4.04
3.98
4.32
4.03
4.25
1.16
0.30%
0.07%
—
2.78
Dividend per sh฿
2.95
3.29
3.01
2.66
2.50
2.73
2.41
2.33
2.35
2.46
1.30
(0.32%)
(1.41%)
—
27.78
Div yield (avg)%
25.84
24.59
27.26
30.01
27.27
24.44
25.30
23.23
23.05
20.73
25.66
23.23
24.94
71
19.46
Payout ratio%
3.82
2.26
4.12
3.76
6.04
8.41
8.26
6.21
9.14
6.71
17.86
8.26
6.13
21
1.616
Shares (diluted)B
1.486
1.481
1.576
1.610
1.676
1.606
1.790
1.843
1.648
1.859
1.684
2.09%
1.95%
9
27.41
Buyback yield%
12.83
12.43
10.43
13.30
11.54
9.72
8.56
11.13
12.25
9.34
13.69
9.72
11.34
43
1.463
D/E ratiox
0.945
0.980
1.036
0.976
0.842
0.755
0.654
0.673
0.621
0.588
1.408
0.654
0.799
64
8.139
Enterprise value฿B
13.50
14.01
14.73
14.79
16.98
17.89
19.55
20.72
21.15
23.77
8.715
6.96%
7.08%
7
8.546
LT debt฿B
9.847
11.22
12.91
14.68
14.48
16.95
19.26
19.04
19.28
18.98
3.023
5.56%
7.94%
80
Revenue
฿9.160B
(0.13%)
1.00×
Cost of revenue
฿6.412B
(0.13%)
1.00×
Operating expenses
฿1.948B
0.26%
1.04×
Property and equipment
17.10%
Spread over hurdle
(4.82%)