2.371
Revenue฿B
7.456
7.600
8.048
8.186
8.520
9.047
9.498
9.672
10.20
10.84
2.495
4.93%
4.40%
78
29.14
Revenue growth%
14.45
11.80
11.56
12.66
12.29
12.80
12.59
15.19
13.18
10.63
7.64
12.80
12.62
90
29.00
Gross margin%
29.37
30.38
29.52
26.55
25.97
28.23
26.69
26.85
28.91
28.81
16.34
28.23
28.52
13
5.96
Operating margin%
13.59
16.39
14.46
11.62
14.08
14.36
15.85
16.99
17.77
18.50
28.80
16.99
15.15
32
26.12
Net margin%
3.50
2.12
1.38
2.98
0.78
0.40
0.40
2.51
2.39
0.40
21.99
0.40
1.75
64
10.11
P/E ratio (avg)x
19.31
19.77
17.45
17.21
16.25
15.17
13.15
13.42
14.33
15.06
32.13
14.33
15.71
37
34.57
EV/EBITx
41.73
38.50
42.04
42.60
47.34
50.04
57.62
60.89
60.95
61.58
35.30
60.89
48.69
6
3.97
FCF yield (avg)%
6.02
7.85
10.72
8.96
6.40
5.68
2.94
5.50
6.36
8.47
3.56
5.68
6.38
29
27.97
FCF margin%
1.47
3.03
1.60
2.48
5.07
5.03
7.70
8.45
6.37
5.68
26.38
6.37
5.05
79
0.634
FCF / Net incomex
0.554
0.587
0.517
0.540
0.466
0.443
0.412
0.414
0.396
0.423
0.780
0.414
0.455
62
29.37
ROIC%
2.30
2.75
2.04
2.16
0.40
0.88
0.40
3.27
3.56
3.66
14.11
3.27
2.23
75
16.31
Return on equity%
21.47
23.30
23.34
21.35
19.09
20.28
18.76
18.35
18.91
19.60
15.05
18.91
19.94
94
26.06
Return on assets%
22.08
24.29
24.31
26.59
25.30
25.22
26.44
26.42
25.85
26.93
18.75
26.42
25.57
15
0.22
EPS฿
0.29
0.32
0.37
0.40
0.46
0.54
0.53
0.59
0.69
0.66
0.23
7.21%
8.52%
—
28.09
EPS growth%
13.77
15.10
17.52
18.21
18.52
20.06
20.58
19.43
21.52
22.99
16.35
20.58
18.97
85
0.21
Bookvalue per sh฿
0.12
0.14
0.15
0.17
0.18
0.20
0.24
0.27
0.29
0.29
0.28
10.19%
9.64%
—
0.11
FCF per share฿
0.08
0.08
0.09
0.10
0.10
0.11
0.11
0.10
0.09
0.10
0.15
(1.05%)
0.74%
—
0.11
Dividend per sh฿
0.32
0.32
0.32
0.32
0.34
0.35
0.36
0.40
0.40
0.37
0.16
2.13%
2.20%
—
17.01
Div yield (avg)%
18.44
17.66
17.73
19.60
18.58
15.97
16.35
18.47
20.11
21.79
13.57
18.47
18.46
61
16.09
Payout ratio%
10.05
12.35
10.86
11.06
10.14
11.03
13.21
11.80
14.43
11.85
24.84
11.85
11.43
14
18.08
Shares (diluted)B
18.28
17.67
16.10
16.37
15.37
14.66
13.19
11.77
12.78
12.49
17.90
(4.07%)
(3.39%)
82
10.55
Buyback yield%
20.56
20.41
20.92
22.47
23.98
22.68
25.22
26.60
28.00
27.76
9.39
26.60
23.33
82
1.161
D/E ratiox
0.896
0.901
0.989
0.994
1.041
1.108
1.080
1.180
1.227
1.324
1.154
1.180
1.061
53
9.744
Enterprise value฿B
6.053
7.155
7.666
7.495
8.798
9.913
11.05
11.61
13.01
12.51
6.614
7.30%
7.61%
46
8.778
LT debt฿B
7.085
7.359
7.860
7.806
8.294
7.537
7.215
6.500
5.677
6.100
7.084
(5.96%)
(2.11%)
19
Revenue
฿10.84B
4.40%
1.00×
Cost of revenue
฿7.394B
4.53%
1.01×
Operating expenses
฿2.425B
4.36%
1.00×
Goodwill & intangibles
19.14%
Spread over hurdle
(3.94%)