26.39
Revenue฿B
21.80
23.48
25.57
27.15
28.90
31.68
34.48
36.56
40.14
42.93
29.29
8.24%
7.65%
28
7.23
Revenue growth%
23.90
25.22
23.59
24.31
27.15
27.22
30.16
27.78
29.97
27.27
15.07
27.78
27.18
73
17.83
Gross margin%
20.21
21.89
23.38
25.53
23.22
25.76
28.48
28.01
27.56
27.70
28.06
27.70
25.65
64
16.60
Operating margin%
1.82
0.40
2.40
5.07
6.32
7.85
8.72
9.64
7.72
7.13
4.30
7.85
6.73
30
2.74
Net margin%
16.88
14.84
17.34
15.45
16.77
15.43
14.37
14.65
13.96
15.56
18.88
14.65
15.44
12
31.07
P/E ratio (avg)x
29.01
33.27
33.95
39.08
40.05
45.75
44.21
49.64
48.68
51.66
10.90
48.68
42.13
24
10.84
EV/EBITx
29.15
31.34
33.47
33.22
34.36
35.28
38.51
37.58
33.49
30.49
27.61
35.28
33.48
42
16.69
FCF yield (avg)%
24.84
23.84
21.00
19.75
22.34
23.66
22.76
20.19
21.44
18.71
21.18
21.44
21.89
54
16.08
FCF margin%
21.92
19.58
18.49
21.46
21.34
19.45
21.40
23.49
22.85
23.75
12.33
22.85
21.43
16
1.728
FCF / Net incomex
2.464
2.780
2.831
3.272
3.229
3.814
3.671
4.263
4.123
4.330
0.620
4.123
3.471
58
23.79
ROIC%
26.02
25.84
23.35
22.05
23.03
22.62
25.05
27.71
24.80
22.90
5.25
24.80
24.08
49
18.65
Return on equity%
29.60
26.92
27.03
27.23
30.13
28.39
26.31
24.97
24.15
24.27
3.64
24.97
26.97
23
15.09
Return on assets%
23.10
21.41
18.77
16.46
18.41
20.13
18.46
20.30
19.82
19.10
11.38
19.82
19.46
18
1.57
EPS฿
1.18
1.06
1.09
1.18
1.25
1.27
1.23
1.21
1.31
1.39
1.76
2.20%
1.56%
—
28.47
EPS growth%
28.65
25.74
24.31
26.57
28.65
30.31
29.93
27.29
24.98
23.96
8.64
27.29
26.93
31
1.20
Bookvalue per sh฿
2.38
2.40
2.30
2.14
1.98
1.81
1.73
1.84
1.78
1.68
2.06
(3.27%)
(4.11%)
—
2.60
FCF per share฿
1.54
1.50
1.34
1.20
1.07
1.03
1.13
1.11
1.16
1.12
1.13
0.90%
(2.72%)
—
1.19
Dividend per sh฿
2.41
2.44
2.35
2.19
2.15
2.01
1.96
1.77
1.98
1.85
2.81
(2.94%)
(3.56%)
—
4.78
Div yield (avg)%
6.53
8.25
6.37
5.77
2.82
5.05
4.67
4.24
2.79
3.18
7.61
4.24
4.86
78
23.88
Payout ratio%
21.01
21.92
18.99
21.34
22.50
20.57
18.16
19.13
19.24
20.65
19.40
19.24
20.61
27
4.213
Shares (diluted)B
6.885
6.914
6.778
7.330
8.555
8.476
8.743
8.114
7.793
7.755
4.241
(1.94%)
2.61%
22
9.61
Buyback yield%
17.39
19.37
21.51
22.48
24.18
22.40
22.98
20.84
21.55
23.63
3.93
22.40
21.98
52
1.248
D/E ratiox
2.142
2.256
2.446
2.468
2.959
3.232
3.737
3.689
3.657
3.741
0.251
3.689
3.095
86
24.14
Enterprise value฿B
43.72
40.34
37.91
32.22
34.52
32.85
29.72
31.47
30.44
31.48
13.68
(1.83%)
(2.49%)
22
28.01
LT debt฿B
18.90
20.35
18.21
18.64
17.64
16.40
16.74
15.11
15.44
14.01
21.90
(4.50%)
(2.90%)
49
Revenue
฿42.93B
7.65%
1.00×
Cost of revenue
฿23.47B
7.79%
1.01×
Operating expenses
฿10.07B
7.42%
0.98×
Spread over hurdle
(6.82%)