1.844
Revenue฿B
7.663
7.699
7.886
7.766
7.935
8.038
8.131
8.152
8.346
8.213
1.930
0.69%
0.82%
10
20.04
Revenue growth%
2.60
0.49
0.40
0.40
0.40
1.20
0.40
0.40
0.40
0.40
12.40
0.40
0.40
46
25.24
Gross margin%
12.68
11.58
10.82
8.46
6.94
4.96
6.34
8.06
6.44
3.83
28.85
6.34
7.50
24
24.85
Operating margin%
5.21
4.45
5.31
6.63
8.88
10.87
13.22
15.69
16.85
17.05
5.78
15.69
9.88
26
4.25
Net margin%
7.63
10.60
13.22
13.52
12.52
9.93
7.60
7.96
7.72
6.09
28.04
7.72
8.95
33
31.74
P/E ratio (avg)x
19.14
19.94
19.69
21.99
23.65
28.22
30.41
32.80
32.79
38.85
28.52
32.79
25.94
10
14.60
EV/EBITx
7.464
7.085
7.197
6.506
6.099
6.473
6.461
6.406
6.906
6.670
33.65
6.473
6.588
60
22.55
FCF yield (avg)%
14.51
17.07
19.24
16.63
18.71
17.13
18.93
17.81
19.58
16.80
11.51
17.81
17.47
6
5.32
FCF margin%
23.25
26.14
25.41
24.03
24.99
27.03
28.12
26.88
24.76
27.25
29.05
27.03
25.78
61
1.318
FCF / Net incomex
1.778
1.963
1.967
1.969
2.164
2.241
2.428
2.360
2.679
3.074
0.161
2.428
2.202
28
7.86
ROIC%
8.53
10.81
10.92
10.30
9.99
8.93
7.09
9.30
9.76
12.02
10.80
9.30
9.88
37
5.59
Return on equity%
16.53
16.30
16.29
13.76
16.66
19.65
18.46
18.29
17.52
16.45
13.95
18.29
16.59
45
9.07
Return on assets%
16.84
16.97
15.79
18.68
19.62
21.72
20.73
18.94
18.56
16.76
2.48
18.94
18.62
35
8.57
EPS฿
15.49
16.93
15.75
17.86
20.73
23.99
22.93
25.26
23.40
25.48
9.40
4.22%
4.32%
—
5.80
EPS growth%
2.73
4.10
5.65
2.96
4.18
2.89
3.39
2.93
0.40
1.77
13.03
2.89
2.95
29
12.45
Bookvalue per sh฿
14.96
15.04
15.42
14.28
14.85
16.38
17.65
17.16
19.10
18.77
2.28
4.79%
1.46%
—
15.15
FCF per share฿
2.91
2.68
2.39
2.42
2.46
2.55
2.75
2.85
2.90
3.17
3.40
5.17%
0.54%
—
11.33
Dividend per sh฿
6.76
7.26
7.88
6.86
6.40
5.90
6.04
6.45
5.93
5.36
12.96
(3.48%)
(2.08%)
—
5.20
Div yield (avg)%
3.90
1.80
4.49
5.44
2.58
3.75
5.61
6.75
5.87
3.65
23.03
5.61
4.20
89
17.07
Payout ratio%
9.99
8.46
7.06
5.83
6.54
4.35
3.07
5.73
3.45
5.55
18.26
4.35
5.78
84
298.7
Shares (diluted)M
476.2
496.2
477.9
470.6
545.9
625.6
644.2
675.7
666.3
734.6
301.3
6.12%
5.93%
67
6.54
Buyback yield%
18.10
16.62
17.37
19.49
19.81
19.47
20.44
19.62
17.51
19.77
21.49
19.62
19.48
63
1.003
D/E ratiox
0.578
0.627
0.630
0.763
0.789
0.846
0.965
1.038
1.187
1.182
1.611
1.038
0.817
44
6.429
Enterprise value฿B
6.304
6.420
6.401
6.547
7.213
6.989
7.062
7.201
7.608
8.472
3.378
3.27%
2.57%
18
1.360
LT debt฿B
9.236
9.092
10.13
10.81
10.57
9.706
10.05
11.39
12.51
11.94
3.946
2.46%
1.52%
32
Revenue
฿8.213B
0.82%
1.00×
Cost of revenue
฿5.749B
0.82%
1.00×
Operating expenses
฿1.494B
0.99%
1.02×
Spread over hurdle
(0.82%)