0.828
Revenue฿B
0.900
0.909
0.941
0.969
0.987
1.006
1.019
1.048
1.086
1.112
0.923
2.40%
2.17%
75
29.92
Revenue growth%
29.94
30.42
29.53
31.33
33.20
35.96
33.17
33.98
31.92
32.78
29.01
33.17
32.35
86
23.26
Gross margin%
15.96
16.55
16.01
14.66
12.30
15.06
15.02
12.91
14.81
11.93
7.78
14.81
14.92
13
10.48
Operating margin%
3.18
1.10
2.13
1.17
0.40
0.69
0.40
0.40
0.40
0.40
6.68
0.40
0.55
76
10.04
Net margin%
18.29
15.75
12.86
10.28
7.63
7.05
8.00
10.71
8.40
8.80
14.00
8.40
9.54
82
15.53
P/E ratio (avg)x
37.62
44.54
51.65
50.88
60.03
60.39
70.42
75.33
88.97
88.20
13.14
75.33
60.21
49
35.90
EV/EBITx
18.51
17.52
19.05
17.91
17.38
17.18
15.20
14.74
14.66
13.24
19.18
14.74
17.28
82
18.87
FCF yield (avg)%
28.50
31.01
30.44
28.73
26.33
27.34
26.81
29.16
32.07
31.32
16.28
29.16
28.95
76
8.39
FCF margin%
18.40
16.42
16.16
15.86
17.96
19.78
22.21
21.78
22.59
22.68
17.52
22.21
19.09
39
1.293
FCF / Net incomex
1.255
1.257
1.326
1.540
1.781
1.781
2.054
2.019
2.188
2.421
1.178
2.054
1.781
19
16.85
ROIC%
25.63
26.85
26.54
29.54
32.52
29.86
27.76
26.18
26.45
29.01
15.49
27.76
27.31
88
9.22
Return on equity%
5.84
4.77
2.22
1.60
2.99
5.33
4.17
1.86
0.59
2.39
22.54
2.39
2.69
62
4.83
Return on assets%
16.72
17.14
18.54
16.97
18.93
20.79
18.16
19.15
21.95
20.34
26.50
20.34
18.73
27
0.56
EPS฿
0.65
0.77
0.81
0.79
0.82
0.89
1.05
1.07
1.11
1.12
0.62
6.33%
7.00%
—
2.69
EPS growth%
9.05
11.18
8.90
10.53
9.37
7.29
5.41
2.57
5.35
7.58
28.30
5.41
8.24
85
1.00
Bookvalue per sh฿
0.83
0.83
0.82
0.83
0.95
0.91
1.01
1.14
1.27
1.43
1.05
8.58%
6.88%
—
0.26
FCF per share฿
0.87
0.78
0.76
0.69
0.72
0.64
0.57
0.59
0.61
0.59
0.73
(3.79%)
(4.21%)
—
0.42
Dividend per sh฿
1.69
1.75
1.64
1.67
1.78
1.82
1.70
1.75
1.96
2.25
0.40
4.75%
3.23%
—
7.18
Div yield (avg)%
20.29
21.13
22.57
25.11
23.07
23.86
20.97
21.12
21.52
22.67
25.02
21.52
22.05
78
23.92
Payout ratio%
12.54
10.68
12.34
12.49
13.76
13.79
16.48
19.11
17.44
19.96
21.17
17.44
13.77
62
0.933
Shares (diluted)B
1.418
1.423
1.298
1.464
1.352
1.320
1.340
1.241
1.286
1.275
0.932
(1.17%)
0.20%
44
2.49
Buyback yield%
16.49
18.97
17.82
18.57
16.63
19.25
16.32
15.66
17.83
16.28
27.86
16.32
17.22
65
0.137
D/E ratiox
0.473
0.406
0.442
0.404
0.378
0.368
0.341
0.325
0.338
0.301
1.473
0.338
0.373
6
1.270
Enterprise value฿B
0.581
0.586
0.662
0.718
0.845
0.868
0.947
1.094
1.133
1.216
0.307
7.55%
7.97%
35
1,157
LT debt฿M
612.3
593.3
684.9
756.6
726.0
827.8
839.6
853.3
970.8
952.9
879.1
5.59%
6.05%
60
Revenue
฿1.112B
2.17%
1.00×
Cost of revenue
฿708.0M
2.23%
1.01×
Operating expenses
฿277.1M
2.14%
1.00×
Spread over hurdle
(4.02%)