0.721
Revenue฿B
1.158
1.138
1.132
1.137
1.134
1.135
1.129
1.119
1.113
1.132
0.793
(0.03%)
(0.29%)
64
22.84
Revenue growth%
24.34
23.41
22.53
23.30
22.88
25.34
22.58
23.13
21.02
19.41
9.80
22.58
23.00
65
19.61
Gross margin%
11.32
8.73
11.58
14.53
15.81
16.91
14.80
12.37
12.34
15.31
13.24
14.80
13.45
92
16.78
Operating margin%
26.72
28.22
29.50
28.50
26.82
28.47
29.67
27.34
27.40
28.10
22.74
28.10
28.16
13
24.93
Net margin%
15.88
16.01
18.69
19.26
20.25
22.19
22.81
23.39
21.32
19.74
18.85
22.19
20.00
39
14.47
P/E ratio (avg)x
14.76
14.12
14.65
15.35
14.89
15.89
16.61
17.68
18.07
19.75
10.15
17.68
15.62
14
21.83
EV/EBITx
11.58
12.76
14.45
16.01
17.55
18.68
21.37
20.35
19.17
21.09
30.14
20.35
18.12
10
18.51
FCF yield (avg)%
23.78
21.59
23.87
24.68
25.63
23.02
24.50
24.09
25.24
27.00
12.16
24.50
24.29
93
18.39
FCF margin%
21.98
22.47
23.39
21.21
20.20
21.51
19.55
18.86
21.56
20.13
7.53
20.13
21.36
52
0.219
FCF / Net incomex
1.191
1.401
1.648
1.981
2.045
2.462
2.852
3.182
3.291
3.550
0.859
3.182
2.254
31
16.78
ROIC%
7.62
5.92
5.51
6.30
5.66
7.85
6.65
3.92
5.78
3.80
8.33
5.78
5.85
7
25.68
Return on equity%
13.67
12.58
15.02
17.98
17.37
18.87
18.03
20.34
19.99
20.08
23.54
19.99
18.00
61
8.25
Return on assets%
12.94
13.70
12.82
14.54
12.85
15.06
15.31
15.72
15.47
13.80
4.13
15.31
14.17
86
0.37
EPS฿
0.32
0.28
0.30
0.31
0.34
0.32
0.30
0.30
0.29
0.31
0.39
(1.46%)
0.64%
—
21.78
EPS growth%
0.40
0.40
0.40
0.40
0.40
1.96
2.30
0.40
0.40
0.40
22.56
0.40
0.40
84
0.20
Bookvalue per sh฿
0.07
0.06
0.07
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.25
3.88%
1.54%
—
0.40
FCF per share฿
0.62
0.62
0.63
0.67
0.66
0.69
0.73
0.84
0.97
1.10
0.28
10.60%
6.97%
—
0.21
Dividend per sh฿
0.73
0.77
0.76
0.86
0.97
0.96
1.02
1.19
1.30
1.33
0.27
6.56%
7.48%
—
17.46
Div yield (avg)%
7.95
8.64
7.34
5.41
6.88
8.22
6.19
4.33
2.87
0.40
8.98
4.33
6.54
63
21.20
Payout ratio%
15.36
16.85
19.16
19.95
19.29
21.16
23.64
23.13
25.66
26.47
25.16
23.64
20.56
67
0.950
Shares (diluted)B
1.133
1.281
1.282
1.438
1.397
1.434
1.438
1.369
1.368
1.406
0.960
0.14%
2.54%
67
27.42
Buyback yield%
3.32
0.94
0.40
0.40
0.51
0.40
0.40
2.75
0.40
0.40
14.87
0.40
0.40
18
1.611
D/E ratiox
1.207
1.245
1.283
1.342
1.299
1.243
1.196
1.403
1.402
1.344
0.886
1.344
1.291
90
0.405
Enterprise value฿B
0.650
0.700
0.802
0.821
0.950
1.014
0.941
0.977
1.054
1.036
0.862
1.74%
4.10%
39
902.2
LT debt฿M
483.8
504.4
553.2
564.5
602.6
634.1
590.8
600.5
593.2
681.7
662.6
2.50%
3.20%
77
Revenue
฿1.132B
(0.29%)
1.00×
Cost of revenue
฿633.1M
(0.23%)
1.01×
Operating expenses
฿251.8M
(0.46%)
0.98×
Goodwill & intangibles
13.60%
Spread over hurdle
33.97%