2.780
Revenue฿B
6.140
6.268
6.227
6.162
6.105
6.218
6.212
6.351
6.555
6.719
3.032
1.93%
1.01%
78
10.60
Revenue growth%
6.57
5.85
8.18
8.01
10.32
9.09
8.75
8.96
8.26
8.69
12.67
8.75
8.47
83
10.32
Gross margin%
3.13
2.52
3.94
6.13
6.25
3.26
5.95
7.15
5.60
8.29
11.14
5.95
5.77
57
21.71
Operating margin%
25.59
28.13
26.30
27.05
29.85
27.06
28.92
30.85
33.25
30.36
4.77
30.36
28.52
8
27.50
Net margin%
5.94
4.39
3.62
1.43
0.65
0.40
0.40
0.40
2.13
3.36
2.65
0.40
1.78
57
19.53
P/E ratio (avg)x
16.64
16.26
18.80
19.55
21.35
23.94
26.66
28.68
33.24
38.92
32.05
28.68
22.65
26
33.62
EV/EBITx
32.56
34.78
35.92
33.84
32.28
35.39
36.79
32.75
30.21
27.66
9.113
32.75
33.29
65
2.05
FCF yield (avg)%
30.67
33.30
35.28
35.67
35.94
33.65
36.07
33.64
34.24
34.59
28.73
34.24
34.42
85
10.85
FCF margin%
7.59
7.37
7.75
5.33
3.28
0.53
0.40
1.60
0.40
2.13
18.60
0.53
2.70
50
0.172
FCF / Net incomex
1.079
1.261
1.234
1.465
1.732
1.834
1.856
2.075
2.113
2.021
0.575
2.021
1.783
40
22.83
ROIC%
13.47
11.65
10.43
10.00
10.67
12.76
11.00
10.93
12.11
12.48
21.70
12.11
11.32
55
9.13
Return on equity%
25.94
24.83
25.85
26.50
28.71
28.73
31.51
30.98
33.91
35.99
7.19
31.51
28.72
69
9.68
Return on assets%
28.20
25.76
26.63
23.66
22.53
25.48
25.06
24.08
25.97
24.06
23.13
25.06
25.27
73
1.30
EPS฿
1.32
1.40
1.42
1.46
1.51
1.51
1.51
1.61
1.78
1.85
1.45
4.15%
5.17%
—
21.10
EPS growth%
0.40
0.40
2.93
4.59
4.86
3.90
2.91
2.01
2.70
0.40
2.00
2.70
2.81
36
0.95
Bookvalue per sh฿
2.88
3.30
3.58
3.48
3.38
3.78
3.93
3.80
4.06
4.74
2.13
7.01%
5.46%
—
1.24
FCF per share฿
3.74
4.05
4.88
5.47
6.28
7.49
7.72
7.86
9.49
10.35
2.63
10.51%
11.56%
—
1.94
Dividend per sh฿
1.02
1.03
1.07
0.97
1.11
1.09
1.14
1.14
1.05
1.15
0.94
0.74%
2.34%
—
10.67
Div yield (avg)%
6.85
5.64
5.37
4.47
2.95
3.11
3.22
1.82
0.40
0.97
24.06
1.82
3.17
91
26.61
Payout ratio%
2.19
0.88
0.40
0.40
1.22
4.06
5.48
7.80
9.28
11.76
24.64
7.80
3.13
10
1.522
Shares (diluted)B
1.676
1.871
1.878
1.721
1.950
1.864
2.038
2.059
2.348
2.447
1.509
4.64%
2.87%
51
5.93
Buyback yield%
18.34
16.95
14.00
13.25
13.40
14.87
14.16
13.23
10.59
11.58
5.63
13.23
13.70
87
0.609
D/E ratiox
1.534
1.544
1.528
1.534
1.798
2.108
2.279
2.557
2.763
3.025
1.519
2.557
1.953
24
4.886
Enterprise value฿B
6.338
6.693
6.657
6.525
7.237
6.760
6.611
6.308
6.798
7.235
2.615
—
2.15%
31
2.340
LT debt฿B
6.506
7.078
7.509
7.152
7.244
7.525
8.045
7.911
8.311
8.882
1.184
4.16%
2.83%
25
Revenue
฿6.719B
1.01%
1.00×
Cost of revenue
฿3.681B
0.96%
0.99×
Operating expenses
฿1.054B
1.74%
1.07×
Goodwill & intangibles
16.13%
Spread over hurdle
63.82%