0.623
Revenue฿B
2.275
2.389
2.424
2.552
2.706
2.783
2.878
3.024
3.147
3.190
0.679
3.35%
4.03%
31
24.22
Revenue growth%
24.31
24.88
25.88
24.85
27.60
26.72
25.25
27.98
29.89
27.20
16.92
27.20
26.30
68
18.92
Gross margin%
9.37
7.22
5.44
7.56
7.91
5.54
5.05
5.07
3.51
1.74
16.46
5.05
5.49
60
24.61
Operating margin%
26.12
24.68
27.14
29.57
26.63
28.87
31.29
33.17
32.36
32.63
6.72
32.36
29.22
38
18.81
Net margin%
21.47
20.39
19.28
20.62
20.24
17.50
17.91
20.23
21.43
23.76
5.10
20.23
20.32
28
15.50
P/E ratio (avg)x
35.62
34.34
37.04
39.36
38.68
45.33
50.37
49.38
56.82
62.55
17.42
50.37
42.35
89
33.67
EV/EBITx
20.40
21.41
21.40
21.56
21.53
23.50
27.34
30.06
29.08
29.01
18.87
29.01
22.53
74
28.59
FCF yield (avg)%
18.88
20.10
21.36
19.73
18.17
17.13
15.08
15.82
13.08
11.14
26.60
15.08
17.65
17
25.87
FCF margin%
1.19
1.78
0.40
2.81
4.82
2.12
0.40
0.40
2.93
5.39
19.22
2.12
1.95
44
0.181
FCF / Net incomex
1.205
1.180
1.137
1.091
1.081
1.076
0.995
1.080
0.918
0.844
0.534
0.995
1.080
85
4.70
ROIC%
23.00
23.55
20.89
22.65
24.41
24.84
27.45
27.97
27.38
26.98
15.84
27.38
24.62
18
19.41
Return on equity%
15.44
17.79
16.16
16.44
13.64
14.19
12.17
13.92
13.84
13.54
13.46
13.84
14.05
30
20.45
Return on assets%
11.81
12.85
14.37
16.86
17.77
16.24
16.33
15.86
13.23
13.77
19.11
15.86
15.11
57
0.61
EPS฿
2.62
2.84
3.45
3.84
4.10
4.49
4.73
4.87
5.63
5.94
0.65
7.66%
8.73%
—
19.10
EPS growth%
23.39
24.09
25.86
24.45
27.30
28.93
26.08
23.53
26.28
28.48
20.70
26.28
25.97
65
1.29
Bookvalue per sh฿
1.70
1.72
1.72
1.82
1.94
2.14
2.46
2.68
2.94
3.03
1.44
9.40%
6.79%
—
1.10
FCF per share฿
1.68
1.55
1.49
1.47
1.32
1.27
1.11
1.11
0.95
0.90
1.57
(7.43%)
(6.62%)
—
1.60
Dividend per sh฿
1.21
1.20
1.28
1.25
1.41
1.36
1.48
1.66
1.86
2.06
2.47
7.84%
6.12%
—
12.13
Div yield (avg)%
22.11
22.76
23.20
21.58
20.53
23.41
22.65
20.57
21.73
19.19
14.52
21.73
21.92
56
5.34
Payout ratio%
22.29
20.76
19.97
18.00
18.98
21.50
20.09
20.37
18.10
20.78
2.60
20.37
20.23
68
0.802
Shares (diluted)B
0.869
0.793
0.808
0.763
0.726
0.830
0.908
0.948
1.029
1.093
0.827
8.52%
2.75%
53
29.47
Buyback yield%
7.05
4.62
2.38
0.40
0.40
0.40
0.40
1.06
0.40
0.40
18.37
0.40
0.40
26
0.205
D/E ratiox
1.510
1.505
1.500
1.749
1.714
1.998
2.164
2.236
2.587
2.559
1.571
2.236
1.873
88
2.622
Enterprise value฿B
0.337
0.344
0.343
0.362
0.348
0.363
0.365
0.327
0.336
0.341
1.504
(0.41%)
0.98%
51
1.307
LT debt฿B
1.698
1.789
1.668
1.646
1.545
1.533
1.485
1.546
1.639
1.684
2.859
1.73%
(0.98%)
79
Revenue
฿3.190B
4.03%
1.00×
Cost of revenue
฿1.926B
4.35%
1.03×
Operating expenses
฿320.6M
2.72%
0.88×
Cash and investments
16.22%
Goodwill & intangibles
15.55%
Spread over hurdle
(1.98%)