15.56
Revenue฿B
10.07
10.74
11.40
12.13
13.05
14.48
15.86
17.16
18.74
20.02
17.14
8.94%
8.04%
17
8.53
Revenue growth%
16.48
17.57
15.91
18.51
20.75
18.24
17.23
16.34
16.76
19.73
11.82
17.23
17.40
11
20.52
Gross margin%
8.22
7.06
5.64
6.73
7.56
5.98
7.51
6.13
5.30
5.85
27.38
5.98
6.43
61
6.09
Operating margin%
12.24
13.11
15.36
13.95
13.73
10.95
9.37
9.57
11.16
8.45
5.83
9.57
11.70
11
28.05
Net margin%
10.57
10.32
10.21
9.87
11.70
14.41
16.93
16.85
16.97
14.72
3.69
16.85
13.06
87
33.90
P/E ratio (avg)x
20.96
23.65
24.84
27.71
31.02
34.14
34.29
36.08
34.15
32.51
6.282
34.15
31.76
85
16.09
EV/EBITx
36.93
39.75
40.05
37.07
38.31
43.75
43.85
45.06
47.02
46.12
26.38
45.06
41.90
35
5.83
FCF yield (avg)%
5.43
5.59
6.59
5.10
5.04
5.48
6.64
8.07
8.97
10.66
19.37
8.07
6.09
65
28.16
FCF margin%
8.31
5.69
7.82
7.20
8.00
10.04
11.78
13.16
14.93
11.93
10.83
11.93
9.18
49
1.604
FCF / Net incomex
1.113
1.312
1.561
1.600
1.875
2.228
2.524
2.521
2.856
2.965
0.788
2.524
2.052
65
16.96
ROIC%
6.69
7.87
10.82
10.85
9.28
10.68
11.58
11.18
11.72
11.01
5.55
11.18
10.83
75
5.45
Return on equity%
23.27
20.89
18.46
16.03
13.91
13.05
10.91
12.15
14.97
12.53
15.26
12.53
14.44
78
29.02
Return on assets%
21.84
22.52
21.53
23.08
21.54
21.28
21.65
19.43
17.24
15.59
12.07
19.43
21.54
32
1.02
EPS฿
1.45
1.67
1.70
1.67
1.67
1.67
1.71
1.81
1.83
2.12
1.06
4.94%
3.53%
—
11.14
EPS growth%
9.51
7.69
9.56
8.87
7.36
7.27
8.42
10.79
11.49
12.52
21.71
10.79
9.19
10
0.88
Bookvalue per sh฿
0.90
0.99
0.95
0.91
0.93
0.91
0.93
1.01
0.92
0.88
1.16
(1.22%)
0.21%
—
1.20
FCF per share฿
0.27
0.25
0.25
0.26
0.26
0.28
0.26
0.26
0.27
0.25
1.17
(0.80%)
(1.24%)
—
1.27
Dividend per sh฿
0.69
0.63
0.66
0.65
0.70
0.63
0.70
0.74
0.69
0.75
0.63
1.24%
1.24%
—
29.94
Div yield (avg)%
3.94
1.45
2.72
1.57
3.87
6.11
3.16
4.16
4.44
6.62
14.45
4.44
3.90
33
13.58
Payout ratio%
21.50
20.40
19.49
17.34
18.12
18.82
17.70
15.57
14.69
15.02
28.03
15.57
17.91
69
4.229
Shares (diluted)B
3.255
3.524
3.439
3.456
2.986
2.639
2.420
2.451
2.367
2.020
4.335
(7.52%)
(4.52%)
35
7.15
Buyback yield%
9.46
12.25
13.09
14.87
16.49
14.59
16.09
13.15
13.45
14.52
17.11
14.52
13.99
22
0.820
D/E ratiox
1.804
1.871
1.897
1.815
2.134
2.163
2.243
2.441
2.634
2.803
0.466
2.441
2.148
51
8.418
Enterprise value฿B
3.282
3.355
2.979
3.060
2.644
2.409
2.579
2.589
2.771
2.958
11.75
2.26%
(0.22%)
8
11.29
LT debt฿B
5.645
6.229
6.511
6.030
6.562
5.967
6.346
5.866
5.688
6.015
7.381
(1.73%)
1.39%
17
Revenue
฿20.02B
8.04%
1.00×
Cost of revenue
฿14.01B
8.04%
1.00×
Operating expenses
฿3.894B
7.97%
0.99×
Goodwill & intangibles
15.44%
Spread over hurdle
(5.13%)