1.729
Revenue฿B
1.166
1.170
1.212
1.208
1.229
1.271
1.282
1.278
1.290
1.291
1.810
0.99%
1.29%
64
27.42
Revenue growth%
8.50
10.71
10.72
8.49
8.72
10.10
11.06
8.60
5.85
6.93
12.01
8.60
8.66
51
15.05
Gross margin%
18.81
16.25
13.89
13.04
12.61
13.48
11.04
12.65
12.78
10.95
26.39
12.65
12.91
45
25.53
Operating margin%
5.65
7.65
7.61
6.70
6.09
3.30
4.99
7.33
5.18
6.07
12.35
5.18
6.08
12
19.23
Net margin%
10.39
9.96
9.82
11.74
13.99
12.09
14.91
11.92
9.92
10.83
18.86
11.92
11.28
62
23.55
P/E ratio (avg)x
7.154
6.283
6.636
6.889
7.633
8.276
7.747
7.032
7.302
6.787
18.61
7.302
7.093
55
21.84
EV/EBITx
15.61
16.93
17.58
16.48
14.11
13.87
12.65
12.41
11.07
10.68
15.34
12.41
13.99
25
20.30
FCF yield (avg)%
24.78
23.11
23.21
20.48
18.90
20.03
21.77
22.34
21.31
18.91
3.92
21.31
21.54
71
11.90
FCF margin%
25.93
23.69
23.80
24.84
22.99
22.17
21.07
21.61
24.24
27.00
12.94
22.17
23.74
71
1.361
FCF / Net incomex
1.271
1.161
1.025
0.943
0.835
0.786
0.736
0.702
0.745
0.680
0.387
0.736
0.811
45
7.35
ROIC%
13.06
15.83
15.79
16.57
16.08
16.75
15.40
17.01
17.98
19.91
3.57
17.01
16.33
51
15.35
Return on equity%
10.39
9.66
8.94
9.70
9.56
10.38
7.61
5.48
2.83
0.59
3.41
5.48
9.25
39
5.44
Return on assets%
10.19
11.85
13.99
16.98
14.58
14.56
17.22
16.61
18.94
17.63
5.12
17.22
15.59
72
0.75
EPS฿
0.56
0.59
0.55
0.52
0.55
0.58
0.65
0.64
0.69
0.78
0.77
7.03%
3.98%
—
28.17
EPS growth%
15.51
13.48
11.21
12.01
9.96
9.15
8.72
11.46
12.84
11.59
16.29
11.46
11.52
36
0.49
Bookvalue per sh฿
0.40
0.42
0.47
0.44
0.47
0.51
0.47
0.48
0.51
0.57
0.80
3.68%
3.04%
—
0.11
FCF per share฿
0.54
0.53
0.53
0.52
0.45
0.39
0.33
0.29
0.26
0.25
0.43
(10.83%)
(7.96%)
—
0.64
Dividend per sh฿
0.38
0.35
0.34
0.32
0.28
0.26
0.27
0.29
0.29
0.27
0.76
(0.42%)
(2.31%)
—
24.96
Div yield (avg)%
33.74
31.23
32.60
32.52
34.90
33.41
34.38
36.87
38.03
38.28
13.09
36.87
34.06
73
15.29
Payout ratio%
2.24
1.79
0.40
0.43
2.05
4.83
7.49
6.09
5.21
5.06
13.20
5.21
3.53
8
0.905
Shares (diluted)B
0.862
0.902
0.977
1.047
0.980
1.031
1.002
0.997
0.964
0.982
0.892
0.04%
1.89%
33
11.87
Buyback yield%
11.38
14.15
13.38
15.19
12.98
14.40
15.95
17.31
15.81
15.95
13.18
15.95
14.79
6
1.098
D/E ratiox
1.816
1.963
2.080
1.859
1.851
1.957
1.835
1.762
1.950
1.993
0.387
1.950
1.905
63
1.411
Enterprise value฿B
0.776
0.789
0.773
0.866
0.848
0.919
0.884
0.966
1.085
1.185
0.921
6.92%
4.89%
54
0.930
LT debt฿B
0.553
0.506
0.468
0.516
0.556
0.588
0.557
0.514
0.535
0.537
1.336
(0.70%)
(0.47%)
57
Revenue
฿1.291B
1.29%
1.00×
Cost of revenue
฿544.5M
1.58%
1.03×
Operating expenses
฿301.2M
0.81%
0.95×
Spread over hurdle
36.06%