0.752
Revenue฿B
1.525
1.630
1.746
1.815
1.890
1.948
2.034
2.120
2.269
2.429
0.788
5.15%
5.49%
53
20.17
Revenue growth%
24.91
24.33
23.45
21.45
21.42
20.81
17.94
18.24
17.50
15.39
20.21
17.94
21.12
56
24.40
Gross margin%
32.44
29.79
27.15
24.63
22.21
19.97
19.65
17.19
17.81
20.66
6.36
19.65
21.44
23
19.22
Operating margin%
6.41
6.74
8.11
9.04
7.18
5.11
7.68
10.05
10.49
12.07
20.13
10.05
7.89
42
16.26
Net margin%
24.13
26.01
28.41
26.26
24.27
23.34
23.82
24.93
25.27
23.31
3.67
23.82
24.60
55
17.40
P/E ratio (avg)x
33.38
32.44
36.35
36.76
40.08
39.74
36.81
35.17
37.07
34.41
29.75
36.81
36.55
72
23.90
EV/EBITx
18.18
21.08
19.95
18.62
21.17
21.89
23.48
23.67
22.26
21.50
23.80
22.26
21.34
32
12.72
FCF yield (avg)%
4.76
4.11
2.62
1.84
0.40
0.40
1.49
1.58
2.74
1.67
15.57
1.58
1.76
24
14.59
FCF margin%
8.52
10.79
11.39
8.65
8.00
10.30
11.81
14.66
15.03
14.89
5.04
14.66
11.09
92
1.758
FCF / Net incomex
0.801
0.780
0.828
0.832
0.859
0.980
1.109
1.252
1.245
1.356
1.037
1.245
0.919
22
2.64
ROIC%
19.28
16.43
14.77
16.39
19.24
20.03
18.36
17.52
14.52
14.30
27.01
17.52
16.97
88
26.34
Return on equity%
19.09
21.71
21.55
24.02
23.39
26.20
23.28
26.02
25.64
26.35
26.15
26.02
23.71
48
8.45
Return on assets%
4.94
2.33
4.99
4.22
5.65
5.35
4.61
3.32
2.62
2.64
28.49
3.32
4.42
26
0.87
EPS฿
0.43
0.50
0.53
0.59
0.68
0.79
0.77
0.92
0.90
0.88
0.95
5.22%
7.36%
—
12.66
EPS growth%
26.76
27.56
26.08
24.11
22.97
23.17
20.64
22.44
24.40
22.23
16.35
22.44
23.64
59
0.81
Bookvalue per sh฿
0.60
0.63
0.65
0.72
0.69
0.72
0.67
0.78
0.73
0.76
0.82
1.92%
1.65%
—
0.76
FCF per share฿
0.51
0.55
0.57
0.55
0.55
0.49
0.46
0.49
0.53
0.49
0.72
(2.49%)
0.39%
—
0.32
Dividend per sh฿
0.65
0.74
0.87
0.98
0.96
0.97
1.04
1.15
1.10
1.14
0.18
3.50%
6.47%
—
28.09
Div yield (avg)%
32.12
30.56
33.06
32.90
30.92
29.48
31.70
32.29
35.03
32.66
11.17
32.29
32.21
12
19.82
Payout ratio%
3.35
1.27
2.14
4.77
3.39
2.31
4.34
6.80
9.65
12.25
23.06
6.80
3.86
44
1.602
Shares (diluted)B
1.415
1.466
1.655
1.688
1.865
1.807
1.984
1.803
1.665
1.663
1.625
(2.27%)
0.65%
44
25.66
Buyback yield%
1.71
2.39
0.56
0.40
1.30
4.21
2.20
3.64
6.55
5.31
2.10
4.21
2.30
31
1.200
D/E ratiox
2.230
2.214
2.167
2.134
2.351
2.245
2.332
2.630
2.617
2.845
0.430
2.617
2.289
60
1.560
Enterprise value฿B
2.057
1.984
2.000
2.308
2.540
2.670
3.180
3.080
3.605
4.178
0.586
10.46%
9.19%
12
1.546
LT debt฿B
1.028
0.978
0.936
0.903
0.894
0.840
0.781
0.756
0.813
0.781
1.573
(2.66%)
(3.53%)
38
Revenue
฿2.429B
5.49%
1.00×
Cost of revenue
฿1.584B
5.29%
0.98×
Operating expenses
฿620.1M
5.82%
1.03×
Goodwill & intangibles
17.28%
Spread over hurdle
(3.70%)